XML 103 R88.htm IDEA: XBRL DOCUMENT v3.6.0.2
CONSOLIDATING FINANCIAL STATEMENTS (Details 2) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
CONSOLIDATED STATEMENT OF INCOME      
Net sales $ 4,443.1 $ 5,021.7 $ 5,484.0
Cost of goods sold (3,730.7) (4,050.5) (4,432.5)
Gross profit 712.4 971.2 1,051.5
Selling, general and administrative expenses (684.2) (647.5) (651.5)
Goodwill and Intangible Asset Impairment (176.0)    
Income (loss) from operations (147.8) 323.7 400.0
Interest income 4.3 3.8 6.0
Interest expense (102.0) (108.1) (122.7)
Income (loss) from subsidiaries 0.0 0.0 0.0
Other income (expense) – net (25.2) (23.7) (4.7)
Income (loss) from continuing operations before income taxes (270.7) 195.7 278.6
(Provision for) benefit from income taxes 77.4 (67.5) (26.6)
Income (loss) from continuing operations (193.3) 128.2 252.0
Income (loss) from discontinued operations – net of tax 14.3 17.4 8.9
Gain (loss) on disposition of discontinued operations – net of tax 3.5 3.4 58.6
Net income (loss) (175.5) 149.0 319.5
Net loss (income) from continuing operations attributable to noncontrolling interest 0.3 0.2 1.5
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest (0.9) (3.3) (2.0)
Net income (loss) attributable to Terex Corporation (176.1) 145.9 319.0
Comprehensive income (loss), net of tax (305.7) (70.9) 6.1
Comprehensive loss (income) attributable to noncontrolling interest (0.2) (3.0) (0.4)
Comprehensive income (loss) attributable to Terex Corporation (305.9) (73.9) 5.7
Intercompany Eliminations      
CONSOLIDATED STATEMENT OF INCOME      
Net sales (777.6) (924.3) (1,025.7)
Cost of goods sold 759.5 924.3 1,025.7
Gross profit (18.1) 0.0 0.0
Selling, general and administrative expenses 18.1 0.0 0.0
Goodwill and Intangible Asset Impairment 0.0    
Income (loss) from operations 0.0 0.0 0.0
Interest income (163.2) (170.4) (201.4)
Interest expense 163.2 170.4 201.4
Income (loss) from subsidiaries (47.6) (244.9) (355.3)
Other income (expense) – net 0.0 0.0 0.0
Income (loss) from continuing operations before income taxes (47.6) (244.9) (355.3)
(Provision for) benefit from income taxes 0.0 0.0 0.0
Income (loss) from continuing operations (47.6) (244.9) (355.3)
Income (loss) from discontinued operations – net of tax (20.3) (21.1) (13.4)
Gain (loss) on disposition of discontinued operations – net of tax 0.0 0.0 0.6
Net income (loss) (67.9) (266.0) (368.1)
Net loss (income) from continuing operations attributable to noncontrolling interest 0.0 0.0 0.0
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest 0.0 0.0 0.0
Net income (loss) attributable to Terex Corporation (67.9) (266.0) (368.1)
Comprehensive income (loss), net of tax (82.7) (107.8) (165.3)
Comprehensive loss (income) attributable to noncontrolling interest 0.0 0.0 0.0
Comprehensive income (loss) attributable to Terex Corporation (82.7) (107.8) (165.3)
Terex Corporation      
CONSOLIDATED STATEMENT OF INCOME      
Net sales 5.9 10.0 42.5
Cost of goods sold (5.1) (8.0) (39.2)
Gross profit 0.8 2.0 3.3
Selling, general and administrative expenses (72.0) (26.8) (29.4)
Goodwill and Intangible Asset Impairment 0.0    
Income (loss) from operations (71.2) (24.8) (26.1)
Interest income 96.9 103.6 129.7
Interest expense (149.2) (155.2) (170.5)
Income (loss) from subsidiaries 43.5 239.3 348.8
Other income (expense) – net (56.9) (67.7) (36.1)
Income (loss) from continuing operations before income taxes (136.9) 95.2 245.8
(Provision for) benefit from income taxes (56.4) 33.0 6.2
Income (loss) from continuing operations (193.3) 128.2 252.0
Income (loss) from discontinued operations – net of tax 14.3 17.5 8.9
Gain (loss) on disposition of discontinued operations – net of tax 0.5 0.7 7.3
Net income (loss) (178.5) 146.4 268.2
Net loss (income) from continuing operations attributable to noncontrolling interest 0.0 0.0 0.0
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest 0.0 0.0 0.0
Net income (loss) attributable to Terex Corporation (178.5) 146.4 268.2
Comprehensive income (loss), net of tax (305.9) (73.9) 5.7
Comprehensive loss (income) attributable to noncontrolling interest 0.0 0.0 0.0
Comprehensive income (loss) attributable to Terex Corporation (305.9) (73.9) 5.7
Wholly-owned Guarantors      
CONSOLIDATED STATEMENT OF INCOME      
Net sales 2,473.6 3,008.0 3,257.0
Cost of goods sold (2,160.4) (2,503.5) (2,679.8)
Gross profit 313.2 504.5 577.2
Selling, general and administrative expenses (240.4) (260.5) (237.4)
Goodwill and Intangible Asset Impairment (43.4)    
Income (loss) from operations 29.4 244.0 339.8
Interest income 68.7 68.7 73.8
Interest expense (8.4) (6.5) (16.6)
Income (loss) from subsidiaries 8.2 8.6 9.4
Other income (expense) – net 49.5 41.1 4.7
Income (loss) from continuing operations before income taxes 147.4 355.9 411.1
(Provision for) benefit from income taxes 43.5 (79.5) (24.3)
Income (loss) from continuing operations 190.9 276.4 386.8
Income (loss) from discontinued operations – net of tax 6.4 2.4 5.4
Gain (loss) on disposition of discontinued operations – net of tax 0.0 0.0 0.0
Net income (loss) 197.3 278.8 392.2
Net loss (income) from continuing operations attributable to noncontrolling interest 0.0 0.0 0.0
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest 0.0 0.0 0.0
Net income (loss) attributable to Terex Corporation 197.3 278.8 392.2
Comprehensive income (loss), net of tax 195.8 277.1 388.8
Comprehensive loss (income) attributable to noncontrolling interest 0.0 0.0 0.0
Comprehensive income (loss) attributable to Terex Corporation 195.8 277.1 388.8
Non-guarantor Subsidiaries      
CONSOLIDATED STATEMENT OF INCOME      
Net sales 2,741.2 2,928.0 3,210.2
Cost of goods sold (2,324.7) (2,463.3) (2,739.2)
Gross profit 416.5 464.7 471.0
Selling, general and administrative expenses (389.9) (360.2) (384.7)
Goodwill and Intangible Asset Impairment (132.6)    
Income (loss) from operations (106.0) 104.5 86.3
Interest income 1.9 1.9 3.9
Interest expense (107.6) (116.8) (137.0)
Income (loss) from subsidiaries (4.1) (3.0) (2.9)
Other income (expense) – net (17.8) 2.9 26.7
Income (loss) from continuing operations before income taxes (233.6) (10.5) (23.0)
(Provision for) benefit from income taxes 90.3 (21.0) (8.5)
Income (loss) from continuing operations (143.3) (31.5) (31.5)
Income (loss) from discontinued operations – net of tax 13.9 18.6 8.0
Gain (loss) on disposition of discontinued operations – net of tax 3.0 2.7 50.7
Net income (loss) (126.4) (10.2) 27.2
Net loss (income) from continuing operations attributable to noncontrolling interest 0.3 0.2 1.5
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Noncontrolling Interest (0.9) (3.3) (2.0)
Net income (loss) attributable to Terex Corporation (127.0) (13.3) 26.7
Comprehensive income (loss), net of tax (112.9) (166.3) (223.1)
Comprehensive loss (income) attributable to noncontrolling interest (0.2) (3.0) (0.4)
Comprehensive income (loss) attributable to Terex Corporation $ (113.1) $ (169.3) $ (223.5)