Condensed Consolidating Financial Data | 17. Condensed Consolidating Financial Data The Company provides condensed consolidating financial data for its subsidiaries that are guarantors of its registered public debt. The Company’s 6 1 8 Condensed Consolidating Results of Operations Three months ended June 30, 2015 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 1,446.1 $ 766.1 $ (206.5 ) $ 2,005.7 Cost of sales — 1,039.1 565.6 (206.5 ) 1,398.2 Gross profit — 407.0 200.5 — 607.5 Selling, general and administrative expenses 23.9 264.1 128.0 — 416.0 Restructuring costs, net — 1.5 0.4 — 1.9 Operating earnings (23.9 ) 141.4 72.1 — 189.6 Interest expense, net 33.6 16.3 2.0 — 51.9 Income (loss) before taxes and equity earnings of subsidiaries (57.5 ) 125.1 70.1 — 137.7 Income tax provision (benefit) (21.8 ) 47.4 26.2 — 51.8 Equity earnings of subsidiaries 121.6 40.3 — (161.9 ) — Net income (loss) 85.9 118.0 43.9 (161.9 ) 85.9 Other comprehensive income (loss), net of tax 10.5 10.9 17.5 (28.4 ) 10.5 Comprehensive income (loss) $ 96.4 $ 128.9 $ 61.4 $ (190.3 ) $ 96.4 Three months ended June 30, 2014 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 1,367.1 $ 814.5 $ (206.5 ) $ 1,975.1 Cost of sales — 991.0 588.6 (206.5 ) 1,373.1 Gross profit — 376.1 225.9 — 602.0 Selling, general and administrative expenses 11.0 256.7 141.9 — 409.6 Restructuring costs, net — — 2.3 — 2.3 Operating earnings (11.0 ) 119.4 81.7 — 190.1 Interest expense, net 34.4 16.3 2.2 — 52.9 Loss on early extinguishment of debt 54.4 — — — 54.4 Income (loss) before taxes and equity earnings of subsidiaries (99.8 ) 103.1 79.5 — 82.8 Income tax provision (benefit) (37.0 ) 38.9 28.8 — 30.7 Equity earnings of subsidiaries 114.9 43.0 — (157.9 ) — Net income (loss) 52.1 107.2 50.7 (157.9 ) 52.1 Other comprehensive income (loss), net of tax 11.5 12.7 13.2 (25.9 ) 11.5 Comprehensive income (loss) $ 63.6 $ 119.9 $ 63.9 $ (183.8 ) $ 63.6 Six months ended June 30, 2015 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,684.1 $ 1,436.8 $ (383.7 ) $ 3,737.2 Cost of sales — 1,943.9 1,069.0 (383.7 ) 2,629.2 Gross profit — 740.2 367.8 — 1,108.0 Selling, general and administrative expenses 85.7 562.8 296.2 — 944.7 Restructuring costs, net 2.0 1.5 1.0 — 4.5 Operating earnings (87.7 ) 175.9 70.6 — 158.8 Interest expense, net 67.8 32.5 4.5 — 104.8 Income (loss) before taxes and equity earnings of subsidiaries (155.5 ) 143.4 66.1 — 54.0 Income tax provision (benefit) (58.9 ) 54.3 28.2 — 23.6 Equity earnings of subsidiaries 127.0 32.6 — (159.6 ) — Net income (loss) 30.4 121.7 37.9 (159.6 ) 30.4 Other comprehensive income (loss), net of tax (81.1 ) (38.4 ) (62.5 ) 100.9 (81.1 ) Comprehensive i ncome ( l oss) $ (50.7 ) $ 83.3 $ (24.6 ) $ (58.7 ) $ (50.7 ) Six months ended June 30, 2014 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,550.2 $ 1,554.6 $ (397.9 ) $ 3,706.9 Cost of sales — 1,857.4 1,131.0 (397.9 ) 2,590.5 Gross profit — 692.8 423.6 — 1,116.4 Selling, general and administrative expenses 64.8 505.6 290.1 — 860.5 Reorganization costs, net — — 2.6 — 2.6 Operating earnings (64.8 ) 187.2 130.9 — 253.3 Interest expense, net 70.6 32.5 3.8 — 106.9 Loss on early extinguishment of debt 54.4 — — — 54.4 Income (loss) before taxes and equity earnings of subsidiaries (189.8 ) 154.7 127.1 — 92.0 Income tax provision (benefit) (71.3 ) 58.5 49.0 — 36.2 Equity earnings of subsidiaries 174.3 61.8 — (236.1 ) — Net income (loss) 55.8 158.0 78.1 (236.1 ) 55.8 Other comprehensive income (loss), net of tax 3.2 6.7 6.1 (12.8 ) 3.2 Comprehensive income (loss) $ 59.0 $ 164.7 $ 84.2 $ (248.9 ) $ 59.0 Condensed Consolidating Balance Sheets As of June, 2015 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 377.0 $ 5.2 $ 347.7 $ — $ 729.9 Accounts receivable — 4.4 1,252.1 — 1,256.5 Inventories — 1,180.8 703.2 — 1,884.0 Other current assets 33.3 238.7 114.7 — 386.7 Total current assets 410.3 1,429.1 2,417.7 — 4,257.1 Property, plant and equipment, net 53.2 466.1 291.1 — 810.4 Goodwill — 2,572.2 313.0 — 2,885.2 Intangibles, net — 2,345.4 233.6 — 2,579.0 Intercompany receivables 2,875.0 2,385.0 2,110.0 (7,370.0 ) — Investment in subsidiaries 7,171.8 1,916.2 — (9,088.0 ) — Other non-current assets 50.4 26.3 73.3 — 150.0 Total assets $ 10,560.7 $ 11,140.3 $ 5,438.7 $ (16,458.0 ) $ 10,681.7 Liabilities and s tockholders’ equity Short-term debt and current portion of long-term debt $ 47.0 $ 1.5 $ 540.0 $ — $ 588.5 Accounts payable 3.0 524.0 273.1 — 800.1 Other current liabilities 61.4 304.0 231.9 — 597.3 Total current liabilities 111.4 829.5 1,045.0 — 1,985.9 Long-term debt 4,416.4 3.5 17.1 — 4,437.0 Intercompany payables 3,148.1 1,877.0 2,344.9 (7,370.0 ) — Deferred taxes on income 120.4 1,028.1 80.2 — 1,228.7 Other non-current liabilities 174.0 149.2 116.5 — 439.7 Total stockholders’ equity 2,590.4 7,253.0 1,835.0 (9,088.0 ) 2,590.4 Total liabilities and stockholders’ equity $ 10,560.7 $ 11,140.3 $ 5,438.7 $ (16,458.0 ) $ 10,681.7 As of December 31, 2014 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 728.8 $ 9.3 $ 426.7 $ — $ 1,164.8 Accounts receivable — 1.2 1,276.7 — 1,277.9 Inventories — 919.4 585.3 — 1,504.7 Other current assets 38.3 161.7 170.6 — 370.6 Total current assets 767.1 1,091.6 2,459.3 — 4,318.0 Property, plant and equipment, net 47.0 456.5 346.4 — 849.9 Goodwill — 2,572.0 308.2 — 2,880.2 Intangibles, net — 2,350.7 247.8 — 2,598.5 Intercompany receivables 4,641.2 4,758.6 4,547.7 (13,947.5 ) — Investment in subsidiaries 7,111.3 2,029.1 — (9,140.4 ) — Other non-current assets 56.4 26.9 69.4 — 152.7 Total assets $ 12,623.0 $ 13,285.4 $ 7,978.8 $ (23,087.9 ) $ 10,799.3 Liabilities and stockholders’ equity Short-term debt and current portion of long-term debt $ 47.0 $ 1.6 $ 546.3 $ — $ 594.9 Accounts payable 8.7 529.8 271.4 — 809.9 Other current liabilities 63.6 337.4 271.4 — 672.4 Total current liabilities 119.3 868.8 1,089.1 — 2,077.2 Long-term debt 4,442.0 4.2 17.8 — 4,464.0 Intercompany payables 5,197.4 4,044.0 4,706.1 (13,947.5 ) — Deferred taxes on income 100.4 1,039.3 82.4 — 1,222.1 Other non-current liabilities 154.6 160.5 111.6 — 426.7 Total stockholders’ equity 2,609.3 7,168.6 1,971.8 (9,140.4 ) 2,609.3 Total liabilities and stockholders’ equity $ 12,623.0 $ 13,285.4 $ 7,978.8 $ (23,087.9 ) $ 10,799.3 Condensed Consolidating Statements of Cash Flows Six months ended June 30, 2015 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities, net $ (110.6 ) $ (97.1 ) $ (64.3 ) $ — $ (272.0 ) Financing activities: Net change in short-term debt — (0.3 ) (6.1 ) — (6.4 ) (Payments on) proceeds from intercompany transactions (200.3 ) 173.8 31.1 (4.6 ) — Proceeds from issuance of long-term debt 2.0 — 2.0 — 4.0 Payments on long-term debt (23.5 ) (0.5 ) (0.3 ) — (24.3 ) Issuance (repurchase) of common stock, net (33.5 ) — — — (33.5 ) Excess tax benefits from stock-based compensation 21.5 — — — 21.5 Other 1.8 (0.4 ) (1.8 ) — (0.4 ) Net cash provided by (used in) financing activities (232.0 ) 172.6 24.9 (4.6 ) (39.1 ) Investing activities: Additions to property, plant and equipment (9.2 ) (66.3 ) (22.2 ) — (97.7 ) Acquisition of businesses, net of cash acquired — (7.1 ) (26.1 ) — (33.2 ) Intercompany investing activities, net — (4.6 ) — 4.6 — Other — (1.6 ) 40.7 — 39.1 Net cash used in investing activities (9.2 ) (79.6 ) (7.6 ) 4.6 (91.8 ) Effect of exchange rate changes on cash — — (32.0 ) — (32.0 ) Net decrease in cash and cash equivalents (351.8 ) (4.1 ) (79.0 ) — (434.9 ) Cash and cash equivalents at beginning of year 728.8 9.3 426.7 — 1,164.8 Cash and cash equivalents at end of year $ 377.0 $ 5.2 $ 347.7 $ — $ 729.9 Six months ended June 30, 2014 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities, net $ (196.0 ) $ 71.8 $ (45.1 ) $ (5.1 ) $ (174.4 ) Financing activities: Net change in short-term debt — — 34.0 — 34.0 (Payments on) proceeds from intercompany transactions (41.8 ) (13.4 ) 50.1 5.1 — Proceeds from issuance of long-term debt 690.0 0.2 1.4 — 691.6 Payments on long-term debt (549.9 ) (0.7 ) (0.4 ) — (551.0 ) Issuance (repurchase) of common stock, net (269.8 ) — — — (269.8 ) Excess tax benefits from stock-based compensation 34.9 — — — 34.9 Other (16.6 ) (7.6 ) (0.6 ) — (24.8 ) Net cash provided by (used in) financing activities (153.2 ) (21.5 ) 84.5 5.1 (85.1 ) Investing activities: Additions to property, plant and equipment (2.5 ) (54.5 ) (42.3 ) — (99.3 ) Acquisition of businesses, net of cash acquired — — (108.4 ) — (108.4 ) Other — (1.2 ) 6.0 — 4.8 Net cash used in investing activities (2.5 ) (55.7 ) (144.7 ) — (202.9 ) Effect of exchange rate changes on cash — — (0.8 ) — (0.8 ) Net decrease in cash and cash equivalents (351.7 ) (5.4 ) (106.1 ) — (463.2 ) Cash and cash equivalents at beginning of year 630.8 13.5 484.2 — 1,128.5 Cash and cash equivalents at end of year $ 279.1 $ 8.1 $ 378.1 $ — $ 665.3 The amounts reflected as proceeds (payments) from (to) intercompany transactions represent cash flows originating from transactions conducted between Guarantor Subsidiaries, Non-Guarantor Subsidiaries and Parent in the normal course of business operations. |