XML 51 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor and Parent Company Condensed Financial Information (Tables)
6 Months Ended
Jun. 28, 2013
Quarterly Financial Information Disclosure [Abstract]  
Condensed Statements Of Operations


Condensed Statements of Operations and Comprehensive Income (Loss) Information
Three Fiscal Months Ended June 28, 2013
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Total
Net sales:
 
 
 
 
 
 
 
 
 
Customers
$

 
$
584.9

 
$
1,074.2

 
$

 
$
1,659.1

Intercompany
15.7

 
70.9

 
72.2

 
(158.8
)
 

 
15.7

 
655.8

 
1,146.4

 
(158.8
)
 
1,659.1

Cost of sales

 
572.9

 
1,036.5

 
(143.1
)
 
1,466.3

Gross profit
15.7

 
82.9

 
109.9

 
(15.7
)
 
192.8

Selling, general and administrative expenses
12.7

 
49.6

 
75.4

 
(15.7
)
 
122.0

Operating income
3.0

 
33.3

 
34.5

 

 
70.8

Other income (expense)

 
(5.7
)
 
(9.9
)
 

 
(15.6
)
Interest income (expense):
 
 
 
 
 
 
 
 
 
Interest expense
(21.4
)
 
(28.1
)
 
(11.7
)
 
30.6

 
(30.6
)
Interest income
26.7

 
3.9

 
1.5

 
(30.6
)
 
1.5

 
5.3

 
(24.2
)
 
(10.2
)
 

 
(29.1
)
Income (loss) before income taxes
8.3

 
3.4

 
14.4

 

 
26.1

Income tax (provision) benefit
(3.1
)
 
(6.5
)
 
(7.9
)
 

 
(17.5
)
Equity in net earnings of affiliated companies and subsidiaries
3.1

 
6.2

 
0.2

 
(9.1
)
 
0.4

Net income (loss) including non-controlling interest
8.3

 
3.1

 
6.7

 
(9.1
)
 
9.0

Less: preferred stock dividends
0.1

 

 

 

 
0.1

Less: net income (loss) attributable to non-controlling interest

 

 
0.7

 

 
0.7

Net income (loss) attributable to Company common shareholders
$
8.2

 
$
3.1

 
$
6.0

 
$
(9.1
)
 
$
8.2

Comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Net income (loss)
$
8.3

 
$
3.1

 
$
6.7

 
$
(9.1
)
 
$
9.0

Currency translation gain (loss)
(32.0
)
 
(32.0
)
 
(46.0
)
 
70.3

 
(39.7
)
Defined benefit plan adjustments, net of tax
0.6

 
0.6

 
0.6

 
(1.1
)
 
0.7

Change in fair value of derivatives, net of tax
0.8

 
0.8

 

 
(0.9
)
 
0.7

Comprehensive income (loss), net of tax
(22.3
)
 
(27.5
)
 
(38.7
)
 
59.2

 
(29.3
)
Comprehensive income (loss) attributable to non-controlling interest, net of tax

 

 
(7.0
)
 

 
(7.0
)
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
$
(22.3
)
 
$
(27.5
)
 
$
(31.7
)
 
$
59.2

 
$
(22.3
)










Condensed Statements of Operations and Comprehensive Income (Loss) Information
Six Fiscal Months Ended June 28, 2013
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Total
Net sales:
 
 
 
 
 
 
 
 
 
Customers
$

 
$
1,195.1

 
$
2,007.7

 
$

 
$
3,202.8

Intercompany
29.5

 
113.1

 
175.6

 
(318.2
)
 

 
29.5

 
1,308.2

 
2,183.3

 
(318.2
)
 
3,202.8

Cost of sales

 
1,147.3

 
1,994.5

 
(288.7
)
 
2,853.1

Gross profit
29.5

 
160.9

 
188.8

 
(29.5
)
 
349.7

Selling, general and administrative expenses
23.6

 
99.3

 
152.7

 
(29.5
)
 
246.1

Operating income
5.9

 
61.6

 
36.1

 

 
103.6

Other income (expense)

 
(7.0
)
 
(61.3
)
 

 
(68.3
)
Interest income (expense):
 
 
 
 
 
 
 
 
 
Interest expense
(42.3
)
 
(55.0
)
 
(23.0
)
 
60.2

 
(60.1
)
Interest income
52.6

 
7.4

 
3.2

 
(60.2
)
 
3.0

 
10.3

 
(47.6
)
 
(19.8
)
 

 
(57.1
)
Income (loss) before income taxes
16.2

 
7.0

 
(45.0
)
 

 
(21.8
)
Income tax (provision) benefit
(6.1
)
 
(8.5
)
 
0.9

 

 
(13.7
)
Equity in net earnings of affiliated companies and subsidiaries
(47.5
)
 
(46.0
)
 
0.3

 
93.8

 
0.6

Net income (loss) including non-controlling interest
(37.4
)
 
(47.5
)
 
(43.8
)
 
93.8

 
(34.9
)
Less: preferred stock dividends
0.2

 

 

 

 
0.2

Less: net income (loss) attributable to non-controlling interest

 

 
2.5

 

 
2.5

Net income (loss) attributable to Company common shareholders
$
(37.6
)
 
$
(47.5
)
 
$
(46.3
)
 
$
93.8

 
$
(37.6
)
Comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Net income (loss)
$
(37.4
)
 
$
(47.5
)
 
$
(43.8
)
 
$
93.8

 
$
(34.9
)
Currency translation gain (loss)
(36.2
)
 
(36.2
)
 
(40.3
)
 
69.4

 
(43.3
)
Defined benefit plan adjustments, net of tax
3.3

 
3.3

 
0.9

 
(4.1
)
 
3.4

Change in fair value of derivatives, net of tax
0.2

 
0.2

 

 
(0.2
)
 
0.2

Comprehensive income (loss), net of tax
(70.1
)
 
(80.2
)
 
(83.2
)
 
158.9

 
(74.6
)
Comprehensive income (loss) attributable to non-controlling interest, net of tax

 

 
(4.5
)
 

 
(4.5
)
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
$
(70.1
)
 
$
(80.2
)
 
$
(78.7
)
 
$
158.9

 
$
(70.1
)


Condensed Statements of Operations and Comprehensive Income (Loss) Information
Three Fiscal Months Ended June 29, 2012 - As Originally Filed
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Total
Net sales:
 
 
 
 
 
 
 
 
 
Customers
$

 
$
535.5

 
$
942.6

 
$

 
$
1,478.1

Intercompany
21.6

 

 
11.5

 
(33.1
)
 

 
21.6

 
535.5

 
954.1

 
(33.1
)
 
1,478.1

Cost of sales

 
462.5

 
850.1

 
(11.5
)
 
1,301.1

Gross profit
21.6

 
73.0

 
104.0

 
(21.6
)
 
177.0

Selling, general and administrative expenses
11.4

 
40.4

 
74.2

 
(21.6
)
 
104.4

Operating income
10.2

 
32.6

 
29.8

 

 
72.6

Other income (expense)

 
(1.2
)
 
(12.3
)
 

 
(13.5
)
Interest income (expense):
 
 
 
 
 
 
 
 
 
Interest expense
(16.1
)
 
(22.8
)
 
(11.6
)
 
25.3

 
(25.2
)
Interest income
21.9

 
3.1

 
1.9

 
(25.3
)
 
1.6

 
5.8

 
(19.7
)
 
(9.7
)
 

 
(23.6
)
Income (loss) before income taxes
16.0

 
11.7

 
7.8

 

 
35.5

Income tax (provision) benefit
(5.6
)
 
(3.7
)
 
(2.7
)
 

 
(12.0
)
Equity in net earnings of affiliated companies and subsidiaries
11.5

 
3.5

 

 
(14.5
)
 
0.5

Net income (loss) including non-controlling interest
21.9

 
11.5

 
5.1

 
(14.5
)
 
24.0

Less: preferred stock dividends
0.1

 

 

 

 
0.1

Less: net income (loss) attributable to non-controlling interest

 

 
2.1

 

 
2.1

Net income (loss) attributable to Company common shareholders
$
21.8

 
$
11.5

 
$
3.0

 
$
(14.5
)
 
$
21.8

Comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Net income (loss)
$
21.9

 
$
11.5

 
$
5.1

 
$
(14.5
)
 
$
24.0

Currency translation gain (loss)
(0.5
)
 
(5.4
)
 
(58.3
)
 

 
(64.2
)
Defined benefit plan adjustments, net of tax

 

 
(2.1
)
 

 
(2.1
)
Change in fair value of derivatives, net of tax

 
(1.2
)
 
(2.2
)
 

 
(3.4
)
Comprehensive income (loss), net of tax
21.4

 
4.9

 
(57.5
)
 
(14.5
)
 
(45.7
)
Comprehensive income (loss) attributable to non-controlling interest, net of tax

 

 
(0.7
)
 

 
(0.7
)
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
$
21.4

 
$
4.9

 
$
(56.8
)
 
$
(14.5
)
 
$
(45.0
)
Condensed Statements of Operations and Comprehensive Income (Loss) Information
Three Fiscal Months Ended June 29, 2012 - Effect of Restatement #1
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Total
Net sales:
 
 
 
 
 
 
 
 
 
Customers
$

 
$

 
$

 
$

 
$

Intercompany

 

 

 

 

 

 

 

 

 

Cost of sales

 

 
3.5

 

 
3.5

Gross profit

 

 
(3.5
)
 

 
(3.5
)
Selling, general and administrative expenses

 

 

 

 

Operating income

 

 
(3.5
)
 

 
(3.5
)
Other income (expense)

 

 

 

 

Interest income (expense):
 
 
 
 
 
 
 
 
 
Interest expense

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 
(3.5
)
 

 
(3.5
)
Income tax (provision) benefit

 

 
0.5

 

 
0.5

Equity in net earnings of affiliated companies and subsidiaries
(3.0
)
 
(3.0
)
 

 
6.0

 

Net income (loss) including non-controlling interest
(3.0
)
 
(3.0
)
 
(3.0
)
 
6.0

 
(3.0
)
Less: preferred stock dividends

 

 

 

 

Less: net income (loss) attributable to non-controlling interest

 

 

 

 

Net income (loss) attributable to Company common shareholders
$
(3.0
)
 
$
(3.0
)
 
$
(3.0
)
 
$
6.0

 
$
(3.0
)
Comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Net income (loss)
$
(3.0
)
 
$
(3.0
)
 
$
(3.0
)
 
$
6.0

 
$
(3.0
)
Currency translation gain (loss)

 

 
4.1

 

 
4.1

Defined benefit plan adjustments, net of tax

 

 

 

 

Change in fair value of derivatives, net of tax

 

 

 

 

Comprehensive income (loss), net of tax
(3.0
)
 
(3.0
)
 
1.1

 
6.0

 
1.1

Comprehensive income (loss) attributable to non-controlling interest, net of tax

 

 

 

 

Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
$
(3.0
)
 
$
(3.0
)
 
$
1.1

 
$
6.0

 
$
1.1

Condensed Statements of Operations and Comprehensive Income (Loss) Information
Three Fiscal Months Ended June 29, 2012 - Effect of Recast
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Total
Net sales:
 
 
 
 
 
 
 
 
 
Customers
$

 
$
(51.6
)
 
$
51.6

 
$

 
$

Intercompany

 
32.8

 
43.8

 
(76.6
)
 

 

 
(18.8
)
 
95.4

 
(76.6
)
 

Cost of sales

 
(15.1
)
 
91.7

 
(76.6
)
 

Gross profit

 
(3.7
)
 
3.7

 

 

Selling, general and administrative expenses

 
(2.8
)
 
2.8

 

 

Operating income

 
(0.9
)
 
0.9

 

 

Other income (expense)

 
0.7

 
(0.7
)
 

 

Interest income (expense):
 
 
 
 
 
 
 
 
 
Interest expense

 
0.2

 
(0.9
)
 
0.7

 

Interest income

 
0.7

 

 
(0.7
)
 

 

 
0.9

 
(0.9
)
 

 

Income (loss) before income taxes

 
0.7

 
(0.7
)
 

 

Income tax (provision) benefit

 
(0.2
)
 
0.2

 

 

Equity in net earnings of affiliated companies and subsidiaries

 
(0.5
)
 
0.4

 
0.1

 

Net income (loss) including non-controlling interest

 

 
(0.1
)
 
0.1

 

Less: preferred stock dividends

 

 

 

 

Less: net income (loss) attributable to non-controlling interest

 

 

 

 

Net income (loss) attributable to Company common shareholders
$

 
$

 
$
(0.1
)
 
$
0.1

 
$

Comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Net income (loss)
$

 
$

 
$
(0.1
)
 
$
0.1

 
$

Currency translation gain (loss)

 
(8.8
)
 
8.8

 

 

Defined benefit plan adjustments, net of tax

 

 

 

 

Change in fair value of derivatives, net of tax

 

 

 

 

Comprehensive income (loss), net of tax

 
(8.8
)
 
8.7

 
0.1

 

Comprehensive income (loss) attributable to non-controlling interest, net of tax

 

 

 

 

Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
$

 
$
(8.8
)
 
$
8.7

 
$
0.1

 
$

Condensed Statements of Operations and Comprehensive Income (Loss) Information
Three Fiscal Months Ended June 29, 2012 - Effect of Restatement #2
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Total
Net sales:
 
 
 
 
 
 
 
 
 
Customers
$

 
$

 
$
(2.9
)
 
$

 
$
(2.9
)
Intercompany

 

 

 

 

 

 

 
(2.9
)
 

 
(2.9
)
Cost of sales

 

 
(3.1
)
 

 
(3.1
)
Gross profit

 

 
0.2

 

 
0.2

Selling, general and administrative expenses

 

 
1.7

 

 
1.7

Operating income

 

 
(1.5
)
 

 
(1.5
)
Other income (expense)

 

 

 

 

Interest income (expense):
 
 
 
 
 
 
 
 
 
Interest expense

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 
(1.5
)
 

 
(1.5
)
Income tax (provision) benefit

 

 
0.3

 

 
0.3

Equity in net earnings of affiliated companies and subsidiaries
(1.1
)
 
(1.1
)
 

 
2.2

 

Net income (loss) including non-controlling interest
(1.1
)
 
(1.1
)
 
(1.2
)
 
2.2

 
(1.2
)
Less: preferred stock dividends

 

 

 

 

Less: net income (loss) attributable to non-controlling interest

 

 
(0.1
)
 

 
(0.1
)
Net income (loss) attributable to Company common shareholders
$
(1.1
)
 
$
(1.1
)
 
$
(1.1
)
 
$
2.2

 
$
(1.1
)
Comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Net income (loss)
$
(1.1
)
 
$
(1.1
)
 
$
(1.2
)
 
$
2.2

 
$
(1.2
)
Currency translation gain (loss)
(55.1
)
 
(40.9
)
 
1.6

 
96.0

 
1.6

Defined benefit plan adjustments, net of tax
(2.2
)
 
(2.2
)
 

 
4.4

 

Change in fair value of derivatives, net of tax
(3.4
)
 
(2.2
)
 

 
5.6

 

Comprehensive income (loss), net of tax
(61.8
)
 
(46.4
)
 
0.4

 
108.2

 
0.4

Comprehensive income (loss) attributable to non-controlling interest, net of tax

 

 
(0.1
)
 

 
(0.1
)
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
$
(61.8
)
 
$
(46.4
)
 
$
0.5

 
$
108.2

 
$
0.5

Condensed Statements of Operations and Comprehensive Income (Loss) Information
Three Fiscal Months Ended June 29, 2012 - As Restated and Recast
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Total
Net sales:
 
 
 
 
 
 
 
 
 
Customers
$

 
$
483.9

 
$
991.3

 
$

 
$
1,475.2

Intercompany
21.6

 
32.8

 
55.3

 
(109.7
)
 

 
21.6

 
516.7

 
1,046.6

 
(109.7
)
 
1,475.2

Cost of sales

 
447.4

 
942.2

 
(88.1
)
 
1,301.5

Gross profit
21.6

 
69.3

 
104.4

 
(21.6
)
 
173.7

Selling, general and administrative expenses
11.4

 
37.6

 
78.7

 
(21.6
)
 
106.1

Operating income
10.2

 
31.7

 
25.7

 

 
67.6

Other income (expense)

 
(0.5
)
 
(13.0
)
 

 
(13.5
)
Interest income (expense):
 
 
 
 
 
 
 
 
 
Interest expense
(16.1
)
 
(22.6
)
 
(12.5
)
 
26.0

 
(25.2
)
Interest income
21.9

 
3.8

 
1.9

 
(26.0
)
 
1.6

 
5.8

 
(18.8
)
 
(10.6
)
 

 
(23.6
)
Income (loss) before income taxes
16.0

 
12.4

 
2.1

 

 
30.5

Income tax (provision) benefit
(5.6
)
 
(3.9
)
 
(1.7
)
 

 
(11.2
)
Equity in net earnings of affiliated companies and subsidiaries
7.4

 
(1.1
)
 
0.4

 
(6.2
)
 
0.5

Net income (loss) including non-controlling interest
17.8

 
7.4

 
0.8

 
(6.2
)
 
19.8

Less: preferred stock dividends
0.1

 

 

 

 
0.1

Less: net income (loss) attributable to non-controlling interest

 

 
2.0

 

 
2.0

Net income (loss) attributable to Company common shareholders
$
17.7

 
$
7.4

 
$
(1.2
)
 
$
(6.2
)
 
$
17.7

Comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Net income (loss)
$
17.8

 
$
7.4

 
$
0.8

 
$
(6.2
)
 
$
19.8

Currency translation gain (loss)
(55.6
)
 
(55.1
)
 
(43.8
)
 
96.0

 
(58.5
)
Defined benefit plan adjustments, net of tax
(2.2
)
 
(2.2
)
 
(2.1
)
 
4.4

 
(2.1
)
Change in fair value of derivatives, net of tax
(3.4
)
 
(3.4
)
 
(2.2
)
 
5.6

 
(3.4
)
Comprehensive income (loss), net of tax
(43.4
)
 
(53.3
)
 
(47.3
)
 
99.8

 
(44.2
)
Comprehensive income (loss) attributable to non-controlling interest, net of tax

 

 
(0.8
)
 

 
(0.8
)
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
$
(43.4
)
 
$
(53.3
)
 
$
(46.5
)
 
$
99.8

 
$
(43.4
)

Condensed Statements of Operations and Comprehensive Income (Loss) Information
Six Fiscal Months Ended June 29, 2012 - As Originally Filed
 
Parent
 
Guarantor Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Total
Net sales:
 
 
 
 
 
 
 
 
 
Customers
$

 
$
1,066.8

 
$
1,843.8

 
$

 
$
2,910.6

Intercompany
28.9

 

 
23.1

 
(52.0
)
 

 
28.9

 
1,066.8

 
1,866.9

 
(52.0
)
 
2,910.6

Cost of sales

 
928.3

 
1,681.2

 
(23.1
)
 
2,586.4

Gross profit
28.9

 
138.5

 
185.7

 
(28.9
)
 
324.2

Selling, general and administrative expenses
23.1

 
71.6

 
132.4

 
(28.9
)
 
198.2

Operating income
5.8

 
66.9

 
53.3

 

 
126.0

Other income (expense)

 
(0.8
)
 
(5.9
)
 

 
(6.7
)
Interest income (expense):
 
 
 
 
 
 
 
 
 
Interest expense
(31.9
)
 
(45.9
)
 
(22.8
)
 
50.7

 
(49.9
)
Interest income
43.9

 
6.3

 
3.8

 
(50.7
)
 
3.3

 
12.0

 
(39.6
)
 
(19.0
)
 

 
(46.6
)
Income (loss) before income taxes
17.8

 
26.5

 
28.4

 

 
72.7

Income tax (provision) benefit
(6.4
)
 
(10.9
)
 
(5.6
)
 

 
(22.9
)
Equity in net earnings of affiliated companies and subsidiaries
35.5

 
19.9

 

 
(54.9
)
 
0.5

Net income (loss) including non-controlling interest
46.9

 
35.5

 
22.8

 
(54.9
)
 
50.3

Less: preferred stock dividends
0.2

 

 

 

 
0.2

Less: net income (loss) attributable to non-controlling interest

 

 
3.4

 

 
3.4

Net income (loss) attributable to Company common shareholders
$
46.7

 
$
35.5

 
$
19.4

 
$
(54.9
)
 
$
46.7

Comprehensive income (loss):
 
 
 
 
 
 
 
 
 
Net income (loss)
$
46.9

 
$
35.5

 
$
22.8

 
$
(54.9
)
 
$
50.3

Currency translation gain (loss)
0.2

 
(6.1
)
 
(14.2
)
 

 
(20.1
)
Defined benefit plan adjustments, net of tax

 

 
(2.1
)
 

 
(2.1
)
Change in fair value of derivatives, net of tax

 
1.3

 
1.3

 

 
2.6

Comprehensive income (loss), net of tax
47.1

 
30.7

 
7.8

 
(54.9
)
 
30.7

Comprehensive income (loss) attributable to non-controlling interest, net of tax

 

 
3.7

 

 
3.7

Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
$
47.1

 
$
30.7

 
$
4.1

 
$
(54.9
)
 
$
27.0


Condensed Balance Sheets
Condensed Balance Sheets Information
June 28, 2013
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Total
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
0.1

 
$
27.0

 
$
416.7

 
$

 
$
443.8

Receivables, net of allowances

 
310.0

 
945.2

 

 
1,255.2

Inventories, net

 
459.1

 
868.1

 

 
1,327.2

Deferred income taxes

 
23.0

 
17.6

 

 
40.6

Prepaid expenses and other
2.1

 
18.7

 
111.4

 

 
132.2

Total current assets
2.2

 
837.8

 
2,359.0

 

 
3,199.0

Property, plant and equipment, net
0.4

 
233.2

 
895.8

 

 
1,129.4

Deferred income taxes

 

 
16.2

 

 
16.2

Intercompany accounts
1,640.8

 
498.3

 
14.5

 
(2,153.6
)
 

Investment in subsidiaries
1,006.5

 
1,335.5

 

 
(2,342.0
)
 

Goodwill

 
13.8

 
175.1

 

 
188.9

Intangible assets, net

 
16.7

 
176.2

 

 
192.9

Unconsolidated affiliated companies

 
7.5

 
11.2

 

 
18.7

Other non-current assets
14.6

 
27.9

 
22.4

 

 
64.9

Total assets
$
2,664.5

 
$
2,970.7

 
$
3,670.4

 
$
(4,495.6
)
 
$
4,810.0

Liabilities and Total Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$

 
$
126.2

 
$
832.3

 
$

 
$
958.5

Accrued liabilities
11.8

 
96.2

 
340.0

 

 
448.0

Current portion of long-term debt
345.3

 

 
252.2

 


 
597.5

Total current liabilities
357.1

 
222.4

 
1,424.5

 

 
2,004.0

Long-term debt
901.2

 
13.9

 
32.9

 

 
948.0

Deferred income taxes
166.5

 
(31.4
)
 
80.2

 

 
215.3

Intercompany accounts
0.1

 
1,653.2

 
500.3

 
(2,153.6
)
 

Other liabilities
1.1

 
106.1

 
171.1

 

 
278.3

Total liabilities
1,426.0

 
1,964.2

 
2,209.0

 
(2,153.6
)
 
3,445.6

Redeemable non-controlling interest

 

 
17.1

 

 
17.1

Total Company shareholders’ equity
1,238.5

 
1,006.5

 
1,335.5

 
(2,342.0
)
 
1,238.5

Non-controlling interest

 

 
108.8

 

 
108.8

Total liabilities and equity
$
2,664.5

 
$
2,970.7

 
$
3,670.4

 
$
(4,495.6
)
 
$
4,810.0













Condensed Balance Sheets Information
December 31, 2012 - As Originally Filed
 
Parent
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Total
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash
$
65.3

 
$
44.2

 
$
528.7

 
$

 
$
638.2

Receivables, net of allowances

 
277.6

 
912.1

 

 
1,189.7

Inventories

 
460.0

 
791.6

 

 
1,251.6

Deferred income taxes

 
24.4

 
14.7

 

 
39.1

Prepaid expenses and other
2.3

 
20.9

 
92.8

 

 
116.0

Total current assets
67.6

 
827.1

 
2,339.9

 

 
3,234.6

Property, plant and equipment, net
0.4

 
238.2

 
961.2

 

 
1,199.8

Deferred income taxes

 

 
12.8

 

 
12.8

Intercompany accounts
1,566.7

 
491.0

 
40.2

 
(2,097.9
)
 

Investment in subsidiaries
1,108.5

 
1,390.4

 

 
(2,498.9
)
 

Goodwill

 
15.0

 
169.4

 

 
184.4

Intangible assets, net

 
17.7

 
185.4

 

 
203.1

Unconsolidated affiliated companies

 
7.3

 
11.9

 

 
19.2

Other non-current assets
15.3

 
26.4

 
24.3

 

 
66.0

Total assets
$
2,758.5

 
$
3,013.1

 
$
3,745.1

 
$
(4,596.8
)
 
$
4,919.9

Liabilities and Total Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$

 
$
103.8

 
$
899.2

 
$

 
$
1,003.0

Accrued liabilities
12.1

 
110.6

 
340.7

 

 
463.4

Current portion of long-term debt
334.6

 

 
176.6

 

 
511.2

Total current liabilities
346.7

 
214.4

 
1,416.5

 

 
1,977.6

Long-term debt
900.5

 

 
38.4

 

 
938.9

Deferred income taxes
156.9

 
(18.2
)
 
82.8

 

 
221.5

Intercompany accounts

 
1,606.9

 
491.0

 
(2,097.9
)
 

Other liabilities
1.1

 
101.5

 
190.0

 

 
292.6

Total liabilities
1,405.2

 
1,904.6

 
2,218.7

 
(2,097.9
)
 
3,430.6

Redeemable non-controlling interest

 

 
18.6

 

 
18.6

Total Company shareholders’ equity
1,353.3

 
1,108.5

 
1,390.4

 
(2,498.9
)
 
1,353.3

Non-controlling interest

 

 
117.4

 

 
117.4

Total liabilities and equity
$
2,758.5

 
$
3,013.1

 
$
3,745.1

 
$
(4,596.8
)
 
$
4,919.9


Condensed Statements Of Cash Flows
Condensed Statements of Cash Flows Information
Six Fiscal Months Ended June 28, 2013
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Total
Net cash flows of operating activities
$
32.5

 
$
(12.9
)
 
$
(187.3
)
 
$

 
$
(167.7
)
Cash flows of investing activities:
 
 

 
 
 
 
 
 
Capital expenditures

 
(15.3
)
 
(30.1
)
 

 
(45.4
)
Proceeds from properties sold

 
0.1

 

 

 
0.1

Acquisitions, net of cash acquired

 
(2.3
)
 
(4.6
)
 

 
(6.9
)
Other

 
(24.1
)
 
24.2

 

 
0.1

Net cash flows of investing activities

 
(41.6
)
 
(10.5
)
 

 
(52.1
)
Cash flows of financing activities:
 
 
 
 
 
 
 
 
 
Dividends paid
(9.1
)
 

 

 

 
(9.1
)
Excess tax benefits from stock-based compensation
0.1

 

 

 

 
0.1

Intercompany accounts
(70.3
)
 
33.0

 
37.3

 

 

Proceeds from other debt

 
14.6

 
597.2

 

 
611.8

Repayments of other debt

 
(0.8
)
 
(513.1
)
 

 
(513.9
)
Issuance of long-term debt

 


 

 

 

Dividends paid to non-controlling interest

 

 
(3.2
)
 

 
(3.2
)
Purchase of treasury shares
(19.0
)
 


 


 


 
(19.0
)
Proceeds from exercise of stock options
0.6

 

 

 

 
0.6

Net cash flows of financing activities
(97.7
)
 
46.8

 
118.2

 

 
67.3

Effect of exchange rate changes on cash and cash equivalents

 
(9.5
)
 
(16.5
)
 

 
(26.0
)
Increase (decrease) in cash and cash equivalents
(65.2
)
 
(17.2
)
 
(96.1
)
 

 
(178.5
)
Cash and cash equivalents – beginning of period
65.3

 
44.2

 
512.8

 

 
622.3

Cash and cash equivalents – end of period
$
0.1

 
$
27.0

 
$
416.7

 
$

 
$
443.8


Condensed Statements of Cash Flows Information
Six Fiscal Months Ended June 29, 2012 - As Originally Filed
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Total
Net cash flows of operating activities
$
33.1

 
$
(42.6
)
 
$
(7.6
)
 
$

 
$
(17.1
)
Cash flows of investing activities:
 
 
 
 

 
 
 
 
Capital expenditures

 
(12.1
)
 
(51.8
)
 

 
(63.9
)
Proceeds from properties sold

 

 
4.2

 

 
4.2

Acquisitions, net of cash acquired

 

 
(7.3
)
 

 
(7.3
)
Other

 
(13.6
)
 
13.5

 

 
(0.1
)
Net cash flows of investing activities

 
(25.7
)
 
(41.4
)
 

 
(67.1
)
Cash flows of financing activities:
 
 
 
 
 
 
 
 
 
Dividends paid
(0.2
)
 

 

 

 
(0.2
)
Excess tax benefits from stock-based compensation
0.1

 

 

 

 
0.1

Intercompany accounts
(33.2
)
 
44.5

 
(11.3
)
 

 

Proceeds from other debt

 
466.3

 
411.5

 

 
877.8

Repayments of other debt

 
(439.9
)
 
(350.9
)
 

 
(790.8
)
Dividends paid to non-controlling interests

 

 
(1.9
)
 

 
(1.9
)
Proceeds from exercise of stock options
0.1

 

 

 

 
0.1

Net cash flows of financing activities
(33.2
)
 
70.9

 
47.4

 

 
85.1

Effect of exchange rate changes on cash and cash equivalents
0.1

 
(4.8
)
 
8.5

 

 
3.8

Increase (decrease) in cash and cash equivalents

 
(2.2
)
 
6.9

 

 
4.7

Cash and cash equivalents - beginning of period
0.1

 
12.4

 
421.6

 

 
434.1

Cash and cash equivalents - end of period
$
0.1

 
$
10.2

 
$
428.5

 
$

 
$
438.8

Intercompany Cash And Non-Cash Transactions
A summary of cash and non-cash transactions of the Parent Company’s intercompany account is provided below for the six fiscal months ended June 28, 2013 and the twelve months ended December 31, 2012:
(in millions)
June 28, 2013
 
December 31, 2012
Beginning Balance
$
1,566.7

 
$
1,210.4

Non-cash transactions
 
 
 
Deferred tax
3.5

 
5.9

Equity based awards
4.9

 
11.7

Foreign currency and other
(4.7
)
 
(3.4
)
Cash transactions
70.3

 
342.1

Ending Balance
$
1,640.7

 
$
1,566.7

Parent Company Long-Term Financing Arrangements
At June 28, 2013 and December 31, 2012, the Parent Company was party to the following long-term financing arrangements:
(in millions)
June 28, 2013
 
December 31, 2012
5.75% Senior Notes due 2022
$
600.0

 
$
600.0

Subordinated Convertible Notes due 2029
429.5

 
429.5

Debt discount on Subordinated Convertible Notes due 2029
(262.3
)
 
(263.0
)
0.875% Convertible Notes due 2013
355.0

 
355.0

Debt discount on 0.875% Convertible Notes due 2013
(9.7
)
 
(20.4
)
Senior Floating Rate Notes
125.0

 
125.0

Other
9.0

 
9.0

Total Parent Company debt
1,246.5

 
1,235.1

Less current maturities
345.3

 
334.6

Parent Company Long-term debt
$
901.2

 
$
900.5

Parent Company Debt Maturities
(in millions)
Q2 2014
 
Q2 2015
 
Q2 2016
 
Q2 2017
 
Q2 2018
Debt maturities twelve month period ending
$
345.3

 
$
125.0

 
$

 
$

 
$