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 September 30, 2015 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 1,560.9 $ 938.6 $ (243.2 ) $ 2,256.3 Cost of sales — 1,101.6 704.4 (243.2 ) 1,562.8 Gross profit — 459.3 234.2 — 693.5 Selling, general and administrative expenses 32.6 211.7 199.0 — 443.3 Restructuring costs, net — — 0.5 — 0.5 Operating earnings (loss) (32.6 ) 247.6 34.7 — 249.7 Interest expense, net 36.3 16.5 4.4 — 57.2 Income (loss) before taxes and equity earnings of subsidiaries (68.9 ) 231.1 30.3 — 192.5 Income tax provision (benefit) (26.0 ) 87.4 10.9 — 72.3 Equity earnings of subsidiaries 163.1 24.8 — (187.9 ) — Net income (loss) 120.2 168.5 19.4 (187.9 ) 120.2 Other comprehensive income (loss), net of tax (71.8 ) (56.9 ) (69.8 ) 126.7 (71.8 ) Comprehensive income (loss) $ 48.4 $ 111.6 $ (50.4 ) $ (61.2 ) $ 48.4 Three months ended September 30, 2014 (in millions) Parent Guarantor Non- Eliminations Consolidated Net sales $ — $ 1,487.7 $ 873.8 $ (219.3 ) $ 2,142.2 Cost of sales — 1,057.5 630.7 (219.3 ) 1,468.9 Gross profit — 430.2 243.1 — 673.3 Selling, general and administrative expenses 28.6 268.6 145.5 — 442.7 Restructuring costs, net — — 0.5 — 0.5 Operating earnings (loss) (28.6 ) 161.6 97.1 — 230.1 Interest expense, net 33.7 16.6 2.4 — 52.7 Income (loss) before taxes and equity earnings of subsidiaries (62.3 ) 145.0 94.7 — 177.4 Income tax provision (benefit) (23.5 ) 54.9 37.4 — 68.8 Equity earnings of subsidiaries 147.4 50.9 — (198.3 ) — Net income (loss) 108.6 141.0 57.3 (198.3 ) 108.6 Other comprehensive income (loss), net of tax (53.5 ) (92.7 ) (112.3 ) 205.0 (53.5 ) Comprehensive income (loss) $ 55.1 $ 48.3 $ (55.0 ) $ 6.7 $ 55.1 Nine months ended September 30, 2015 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 4,245.0 $ 2,375.4 $ (626.9 ) $ 5,993.5 Cost of sales — 3,045.5 1,773.4 (626.9 ) 4,192.0 Gross profit — 1,199.5 602.0 — 1,801.5 Selling, general and administrative expenses 118.3 774.5 495.2 — 1,388.0 Restructuring costs, net 2.0 1.5 1.5 — 5.0 Operating earnings (loss) (120.3 ) 423.5 105.3 — 408.5 Interest expense, net 104.1 49.0 8.9 — 162.0 Income (loss) before taxes and equity earnings of subsidiaries (224.4 ) 374.5 96.4 — 246.5 Income tax provision (benefit) (84.9 ) 141.7 39.1 — 95.9 Equity earnings of subsidiaries 290.1 57.4 — (347.5 ) — Net income (loss) 150.6 290.2 57.3 (347.5 ) 150.6 Other comprehensive income (loss), net of tax (152.9 ) (95.3 ) (132.3 ) 227.6 (152.9 ) Comprehensive income (loss) $ (2.3 ) $ 194.9 $ (75.0 ) $ (119.9 ) $ (2.3 ) Nine months ended September 30, 2014 (in millions) Parent Guarantor Non- Eliminations Consolidated Net sales $ — $ 4,037.9 $ 2,428.4 $ (617.2 ) $ 5,849.1 Cost of sales — 2,914.9 1,761.7 (617.2 ) 4,059.4 Gross profit — 1,123.0 666.7 — 1,789.7 Selling, general and administrative expenses 93.4 774.2 435.6 — 1,303.2 Restructuring costs, net — — 3.1 — 3.1 Operating earnings (loss) (93.4 ) 348.8 228.0 — 483.4 Interest expense, net 104.3 49.1 6.2 — 159.6 Loss on early extinguishment of debt 54.4 — — — 54.4 Income (loss) before taxes and equity earnings of subsidiaries (252.1 ) 299.7 221.8 — 269.4 Income tax provision (benefit) (94.8 ) 113.4 86.4 — 105.0 Equity earnings of subsidiaries 321.7 112.7 — (434.4 ) — Net income (loss) 164.4 299.0 135.4 (434.4 ) 164.4 Other comprehensive income (loss), net of tax (50.3 ) (86.0 ) (106.2 ) 192.2 (50.3 ) Comprehensive income (loss) $ 114.1 $ 213.0 $ 29.2 $ (242.2 ) $ 114.1 Condensed Consolidating Balance Sheets As of September 30, 2015 (in millions) Parent Guarantor Subsidiaries Non- Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 709.5 $ 4.3 $ 381.7 $ — $ 1,095.5 Accounts receivable — 4.1 1,445.9 — 1,450.0 Inventories — 1,245.7 838.8 — 2,084.5 Other current assets 32.9 264.1 132.9 — 429.9 Total current assets 742.4 1,518.2 2,799.3 — 5,059.9 Property, plant and equipment, net 52.2 470.8 419.2 — 942.2 Goodwill — 2,572.2 959.6 — 3,531.8 Intangibles, net — 2,338.8 830.4 — 3,169.2 Intercompany receivables 4,369.6 3,560.8 3,159.4 (11,089.8 ) — Investment in subsidiaries 8,160.3 1,983.7 — (10,144.0 ) — Other non-current assets 59.3 26.6 86.5 — 172.4 Total assets $ 13,383.8 $ 12,471.1 $ 8,254.4 $ (21,233.8 ) $ 12,875.5 Liabilities and stockholders’ equity Short-term debt and current portion of long-term debt $ 56.1 $ 1.5 $ 487.4 $ — $ 545.0 Accounts payable 4.8 491.8 297.0 — 793.6 Other current liabilities 132.9 281.4 281.7 — 696.0 Total current liabilities 193.8 774.7 1,066.1 — 2,034.6 Long-term debt 5,302.0 3.2 7.9 — 5,313.1 Intercompany payables 3,947.2 3,091.3 4,051.3 (11,089.8 ) — Deferred taxes on income 116.0 1,031.1 306.9 — 1,454.0 Other non-current liabilities 244.6 141.1 107.9 — 493.6 Total stockholders’ equity 3,580.2 7,429.7 2,714.3 (10,144.0 ) 3,580.2 Total liabilities and stockholders’ equity $ 13,383.8 $ 12,471.1 $ 8,254.4 $ (21,233.8 ) $ 12,875.5 As of December 31, 2014 (in millions) Parent Guarantor Non- Guarantor 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 Nine months ended September 30, 2015 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities, net $ (71.6 ) $ 10.7 $ (168.5 ) $ — $ (229.4 ) Financing activities: Net change in short-term debt — (0.5 ) (65.4 ) — (65.9 ) (Payments on) proceeds from intercompany transactions (332.3 ) 96.6 240.3 (4.6 ) — Proceeds from issuance of long-term debt 896.8 — 2.0 — 898.8 Payments on long-term debt (36.0 ) (0.6 ) (0.6 ) — (37.2 ) Issuance (repurchase) of common stock, net 897.7 — — — 897.7 Excess tax benefits from stock-based compensation 21.8 — — — 21.8 Other (7.5 ) (0.4 ) (5.5 ) — (13.4 ) Net cash provided by (used in) financing activities 1,440.5 95.1 170.8 (4.6 ) 1,701.8 Investing activities: Additions to property, plant and equipment (10.0 ) (97.2 ) (39.3 ) — (146.5 ) Acquisition of businesses, net of cash acquired (1,378.2 ) (7.1 ) (8.6 ) — (1,393.9 ) Intercompany investing activities, net — (4.6 ) — 4.6 — Other — (1.9 ) 42.9 — 41.0 Net cash provided by (used in) investing activities (1,388.2 ) (110.8 ) (5.0 ) 4.6 (1,499.4 ) Effect of exchange rate changes on cash — — (42.3 ) — (42.3 ) Net decrease in cash and cash equivalents (19.3 ) (5.0 ) (45.0 ) — (69.3 ) 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 $ 709.5 $ 4.3 $ 381.7 $ — $ 1,095.5 Nine months ended September 30, 2014 (in millions) Parent Guarantor Non- Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities, net $ (173.5 ) $ 204.8 $ (76.1 ) $ (5.1 ) $ (49.9 ) Financing activities: Net change in short-term debt — — 52.7 — 52.7 (Payments on) proceeds from intercompany transactions (409.0 ) 249.2 154.7 5.1 — Proceeds from issuance of long-term debt 1,092.5 1.6 10.7 — 1,104.8 Payments on long-term debt (588.0 ) (1.0 ) (0.6 ) — (589.6 ) Issuance (repurchase) of common stock, net (269.5 ) — — — (269.5 ) Excess tax benefits from stock-based compensation 35.2 — — — 35.2 Other (18.1 ) (7.6 ) (0.6 ) — (26.3 ) Net cash provided by (used in) financing activities (156.9 ) 242.2 216.9 5.1 307.3 Investing activities: Additions to property, plant and equipment (3.2 ) (94.7 ) (51.3 ) — (149.2 ) Acquisition of businesses, net of cash acquired — (340.4 ) (177.3 ) — (517.7 ) Other — (1.0 ) 4.5 — 3.5 Net cash used in investing activities (3.2 ) (436.1 ) (224.1 ) — (663.4 ) Effect of exchange rate changes on cash — — (16.2 ) — (16.2 ) Net decrease in cash and cash equivalents (333.6 ) 10.9 (99.5 ) — (422.2 ) 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 $ 297.2 $ 24.4 $ 384.7 $ — $ 706.3 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. |