XML 88 R85.htm IDEA: XBRL DOCUMENT v2.4.0.8
Financial Statements for Guarantors of the Senior Notes (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
Condensed Income Statements, Captions [Line Items]        
Revenue $ 1,562.8 $ 1,110.3 $ 4,508.6 $ 3,109.3
Cost of revenues 1,172.2 836.3 3,344.5 2,359.6
Selling, engineering, and administrative expenses 113.0 70.6 293.0 211.1
Gains on disposition of property, plant, and equipment 3.6 2.2 103.4 9.9
Cost of revenues and operating costs 1,281.6 904.7 3,534.1 2,560.8
Operating profit (loss) 281.2 205.6 974.5 548.5
Other (income) expense 46.8 44.7 137.1 137.8
Equity in earnings of subsidiaries, net of taxes 0 0 0 0
Income (loss) from continuing operations before income taxes 234.4 160.9 837.4 410.7
Provision (benefit) for income taxes 78.1 55.1 274.5 143.5
Income (loss) from continuing operations 156.3 105.8 562.9 267.2
Income (loss) from discontinued operations, net of provision (benefit) for income taxes 0.6 0.3 0.1 5.9
Net income (loss) 156.9 106.1 563.0 273.1
Net income attributable to noncontrolling interest 7.5 6.5 23.0 10.4
Net income (loss) attributable to controlling interest 149.4 99.6 540.0 262.7
Other comprehensive income (loss) 4.4 4.8 11.5 16.4
Comprehensive income 161.3 110.9 574.5 289.5
Parent
       
Condensed Income Statements, Captions [Line Items]        
Revenue 0 0 0 0
Cost of revenues 0 0 0 0
Selling, engineering, and administrative expenses 37.4 17.2 87.5 49.9
Gains on disposition of property, plant, and equipment 0.1 0.4 (0.1) 0.2
Cost of revenues and operating costs 37.3 16.8 87.6 49.7
Operating profit (loss) (37.3) (16.8) (87.6) (49.7)
Other (income) expense 5.4 2.7 13.7 2.5
Equity in earnings of subsidiaries, net of taxes 212.6 126.6 622.4 295.8
Income (loss) from continuing operations before income taxes 169.9 107.1 521.1 243.6
Provision (benefit) for income taxes 13.0 1.0 (41.9) (29.5)
Income (loss) from continuing operations 156.9 106.1 563.0 273.1
Income (loss) from discontinued operations, net of provision (benefit) for income taxes 0 0 0 0
Net income (loss) 156.9 106.1 563.0 273.1
Net income attributable to noncontrolling interest 7.5 6.5 23.0 10.4
Net income (loss) attributable to controlling interest 149.4 99.6 540.0 262.7
Other comprehensive income (loss) 1.2 3.6 2.4 3.6
Comprehensive income 158.1 109.7 565.4 276.7
Combined Guarantor Subsidiaries
       
Condensed Income Statements, Captions [Line Items]        
Revenue 1,170.8 811.5 3,451.0 2,278.1
Cost of revenues 922.9 653.2 2,671.7 1,835.5
Selling, engineering, and administrative expenses 39.7 31.3 109.7 97.3
Gains on disposition of property, plant, and equipment 1.1 0.5 48.3 7.5
Cost of revenues and operating costs 961.5 684.0 2,733.1 1,925.3
Operating profit (loss) 209.3 127.5 717.9 352.8
Other (income) expense 3.4 5.8 12.4 19.0
Equity in earnings of subsidiaries, net of taxes 39.5 50.9 165.9 103.4
Income (loss) from continuing operations before income taxes 245.4 172.6 871.4 437.2
Provision (benefit) for income taxes 46.8 19.1 277.8 128.9
Income (loss) from continuing operations 198.6 153.5 593.6 308.3
Income (loss) from discontinued operations, net of provision (benefit) for income taxes 0.9 0.1 0.2 11.8
Net income (loss) 199.5 153.6 593.8 320.1
Net income attributable to noncontrolling interest 7.5 6.5 23.0 10.4
Net income (loss) attributable to controlling interest 192.0 147.1 570.8 309.7
Other comprehensive income (loss) 0 0 0 0
Comprehensive income 199.5 153.6 593.8 320.1
Combined Non-Guarantor Subsidiaries
       
Condensed Income Statements, Captions [Line Items]        
Revenue 604.1 454.2 1,650.9 1,280.5
Cost of revenues 461.6 343.2 1,265.4 976.3
Selling, engineering, and administrative expenses 35.9 22.1 95.8 64.6
Gains on disposition of property, plant, and equipment 2.4 1.3 55.2 2.2
Cost of revenues and operating costs 495.1 364.0 1,306.0 1,038.7
Operating profit (loss) 109.0 90.2 344.9 241.8
Other (income) expense 38.0 36.2 111.0 116.3
Equity in earnings of subsidiaries, net of taxes 0 0 0 0
Income (loss) from continuing operations before income taxes 71.0 54.0 233.9 125.5
Provision (benefit) for income taxes 18.3 33.3 38.9 42.8
Income (loss) from continuing operations 52.7 20.7 195.0 82.7
Income (loss) from discontinued operations, net of provision (benefit) for income taxes (0.3) 0.2 (0.1) (5.9)
Net income (loss) 52.4 20.9 194.9 76.8
Net income attributable to noncontrolling interest 0 0 0 0
Net income (loss) attributable to controlling interest 52.4 20.9 194.9 76.8
Other comprehensive income (loss) 3.2 1.2 9.1 12.8
Comprehensive income 55.6 22.1 204.0 89.6
Eliminations
       
Condensed Income Statements, Captions [Line Items]        
Revenue (212.1) (155.4) (593.3) (449.3)
Cost of revenues (212.3) (160.1) (592.6) (452.2)
Selling, engineering, and administrative expenses 0 0 0 (0.7)
Gains on disposition of property, plant, and equipment 0 0 0 0
Cost of revenues and operating costs (212.3) (160.1) (592.6) (452.9)
Operating profit (loss) 0.2 4.7 (0.7) 3.6
Other (income) expense 0 0 0 0
Equity in earnings of subsidiaries, net of taxes (252.1) (177.5) (788.3) (399.2)
Income (loss) from continuing operations before income taxes (251.9) (172.8) (789.0) (395.6)
Provision (benefit) for income taxes 0 1.7 (0.3) 1.3
Income (loss) from continuing operations (251.9) (174.5) (788.7) (396.9)
Income (loss) from discontinued operations, net of provision (benefit) for income taxes 0 0 0 0
Net income (loss) (251.9) (174.5) (788.7) (396.9)
Net income attributable to noncontrolling interest (7.5) (6.5) (23.0) (10.4)
Net income (loss) attributable to controlling interest (244.4) (168.0) (765.7) (386.5)
Other comprehensive income (loss) 0 0 0 0
Comprehensive income $ (251.9) $ (174.5) $ (788.7) $ (396.9)