Condensed Consolidating Financial Data | 19. 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 Year Ended December 31, 2015 (in millions) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 5,966.6 $ 3,465.0 $ (827.7 ) $ 8,603.9 Cost of sales — 4,212.6 2,527.1 (827.7 ) 5,912.0 Gross profit — 1,754.0 937.9 — 2,691.9 Selling, general and administrative expenses 207.3 1,122.3 691.7 — 2,021.3 Restructuring costs, net 2.0 4.8 5.3 — 12.1 Impairment of goodwill, intangibles and other assets — 126.6 24.2 — 150.8 Operating earnings (loss) (209.3 ) 500.3 216.7 — 507.7 Interest expense, net 174.2 38.2 13.7 — 226.1 Income (loss) before taxes and equity earnings of subsidiaries (383.5 ) 462.1 203.0 — 281.6 Income tax provision (benefit) (139.3 ) 198.7 75.7 — 135.1 Equity earnings of subsidiaries 390.7 89.1 — (479.8 ) — Net income (loss) 146.5 352.5 127.3 (479.8 ) 146.5 Other comprehensive income (loss), net of (181.4 ) (136.5 ) (165.1 ) 301.6 (181.4 ) Comprehensive income (loss) $ (34.9 ) $ 216.0 $ (37.8 ) $ (178.2 ) $ (34.9 ) Year Ended December 31, 2014 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 5,678.9 $ 3,407.1 $ (798.9 ) $ 8,287.1 Cost of sales — 4,064.8 2,388.3 (798.9 ) 5,654.2 Gross profit — 1,614.1 1,018.8 — 2,632.9 Selling, general and administrative expenses 104.8 1,130.3 724.9 — 1,960.0 Restructuring costs, net — — 7.7 — 7.7 Impairment of goodwill, intangibles and other assets — 23.2 2.2 — 25.4 Operating earnings (loss) (104.8 ) 460.6 284.0 — 639.8 Interest expense, net 171.9 31.3 7.1 — 210.3 Loss on early extinguishment of debt 56.7 — — — 56.7 Income (loss) before taxes and equity earnings of subsidiaries (333.4 ) 429.3 276.9 — 372.8 Income tax provision (benefit) (126.1 ) 162.4 94.0 — 130.3 Equity earnings of subsidiaries 449.8 156.1 — (605.9 ) — Net income (loss) 242.5 423.0 182.9 (605.9 ) 242.5 Other comprehensive income (loss), net of tax (122.1 ) (160.9 ) (191.8 ) 352.7 (122.1 ) Comprehensive income (loss) $ 120.4 $ 262.1 $ (8.9 ) $ (253.2 ) $ 120.4 Year Ended December 31, 2013 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 4,930.5 $ 3,191.7 $ (766.3 ) $ 7,355.9 Cost of sales — 3,732.3 2,275.2 (766.3 ) 5,241.2 Gross profit — 1,198.2 916.5 — 2,114.7 Selling, general and administrative expenses 133.8 804.6 581.4 — 1,519.8 Restructuring costs, net — 5.8 16.2 — 22.0 Operating earnings (loss) (133.8 ) 387.8 318.9 — 572.9 Interest expense, net 199.3 (21.8 ) 17.9 — 195.4 Loss on early extinguishment of debt 25.9 — — — 25.9 Income (loss) before taxes and equity earnings of subsidiaries (359.0 ) 409.6 301.0 — 351.6 Income tax provision (benefit) (124.9 ) 165.9 106.7 — 147.7 Equity earnings of subsidiaries 438.0 145.0 — (583.0 ) — Net income (loss) 203.9 388.7 194.3 (583.0 ) 203.9 Other comprehensive income (loss), net of tax (5.2 ) (2.0 ) (26.1 ) 28.1 (5.2 ) Comprehensive income (loss) $ 198.7 $ 386.7 $ 168.2 $ (554.9 ) $ 198.7 Condensed Consolidating Balance Sheets As of December 31, 2015 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets: Cash and cash equivalents $ 879.6 $ 7.6 $ 411.2 $ — $ 1,298.4 Accounts receivable — 5.4 1,305.0 — 1,310.4 Inventories — 990.6 792.6 — 1,783.2 Other current assets 53.6 69.7 139.0 — 262.3 Total current assets 933.2 1,073.3 2,647.8 — 4,654.3 Property, plant and equipment, net 50.8 504.3 519.3 — 1,074.4 Goodwill — 3,069.8 1,190.6 — 4,260.4 Intangibles, net — 3,008.1 1,086.5 — 4,094.6 Intercompany receivables 6,237.9 4,947.3 4,560.9 (15,746.1 ) — Investment in subsidiaries 8,161.1 2,111.4 — (10,272.5 ) — Other non-current assets 66.7 8.9 133.8 — 209.4 Total assets $ 15,449.7 $ 14,723.1 $ 10,138.9 $ (26,018.6 ) $ 14,293.1 Liabilities and s tockholders’ equity : Short-term debt and current portion of long-term debt $ 66.5 $ 1.8 $ 525.2 $ — $ 593.5 Accounts payable 8.3 493.4 311.5 — 813.2 Other current liabilities 94.3 289.4 484.9 — 868.6 Total current liabilities 169.1 784.6 1,321.6 — 2,275.3 Long-term debt 5,774.6 4.1 8.8 — 5,787.5 Intercompany payables 5,172.4 4,126.7 6,447.0 (15,746.1 ) — Deferred taxes on income 60.5 1,154.5 388.5 — 1,603.5 Other non-current liabilities 220.8 146.6 207.1 — 574.5 Total stockholders’ equity 4,052.3 8,506.6 1,765.9 (10,272.5 ) 4,052.3 Total liabilities and stockholders’ equity $ 15,449.7 $ 14,723.1 $ 10,138.9 $ (26,018.6 ) $ 14,293.1 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 Year Ended December 31, 2015 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities: $ (137.6 ) $ 1,080.3 $ (248.8 ) $ (9.2 ) $ 684.7 Financing activities: Net change in short-term debt — (0.9 ) (33.1 ) — (34.0 ) (Payments on) proceeds from intercompany transactions 545.3 (932.5 ) 382.6 4.6 — Proceeds from issuance of long-term debt 1,386.0 — 3.8 — 1,389.8 Payments on long-term debt (52.6 ) (0.8 ) (1.3 ) — (54.7 ) Issuance (repurchase) of common stock, net 1,315.5 — — — 1,315.5 Excess tax benefits from stock-based compensation 25.9 — — — 25.9 Other (17.7 ) (0.4 ) (5.7 ) — (23.8 ) Net cash provided by (used in) financing activities 3,202.4 (934.6 ) 346.3 4.6 2,618.7 Investing activities: Additions to property, plant and equipment (11.7 ) (133.7 ) (69.2 ) — (214.6 ) Acquisition of business, net of cash acquired (2,904.0 ) (7.0 ) (26.1 ) — (2,937.1 ) Intercompany investing activities, net — (4.6 ) — 4.6 — Other 1.7 (2.1 ) 35.0 — 34.6 Net cash used in investing activities (2,914.0 ) (147.4 ) (60.3 ) 4.6 (3,117.1 ) Effect of exchange rate changes on cash — — (52.7 ) — (52.7 ) Net increase (decrease) in cash and cash equivalents 150.8 (1.7 ) (15.5 ) — 133.6 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 $ 879.6 $ 7.6 $ 411.2 $ — $ 1,298.4 Year Ended December 31, 2014 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities: $ (145.5 ) $ 555.1 $ 236.5 $ (19.1 ) $ 627.0 Financing activities: Net change in short-term debt — — 25.4 — 25.4 (Payments on) proceeds from intercompany transactions 11.8 (74.9 ) 44.0 19.1 — Proceeds from issuance of long-term debt 1,752.5 1.6 10.7 — 1,764.8 Payments on long-term debt (1,245.7 ) (1.5 ) (0.8 ) — (1,248.0 ) Issuance (repurchase) of common stock, net (285.3 ) — — — (285.3 ) Excess tax benefits from stock-based compensation 38.0 — — — 38.0 Other (21.4 ) (7.6 ) (0.4 ) — (29.4 ) Net cash provided by (used in) financing activities 249.9 (82.4 ) 78.9 19.1 265.5 Investing activities: Additions to property, plant and equipment (6.2 ) (129.0 ) (66.9 ) — (202.1 ) Acquisition of business, net of cash acquired — (340.5 ) (176.9 ) — (517.4 ) Other (0.2 ) (7.4 ) 15.6 — 8.0 Net cash used in investing activities (6.4 ) (476.9 ) (228.2 ) — (711.5 ) Effect of exchange rate changes on cash — — (144.7 ) — (144.7 ) Net increase (decrease) in cash and cash equivalents 98.0 (4.2 ) (57.5 ) — 36.3 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 $ 728.8 $ 9.3 $ 426.7 $ $ 1,164.8 Year Ended December 31, 2013 (in millions) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities: $ (180.6 ) $ 675.2 $ 182.8 $ (8.9 ) $ 668.5 Financing activities: Net change in short-term debt — (0.1 ) 102.1 — 102.0 (Payments on) proceeds from intercompany transactions 775.4 (567.5 ) (200.5 ) (7.4 ) — Proceeds from issuance of long-term debt 1,261.5 — 11.9 — 1,273.4 Payments on long-term debt (404.5 ) (1.8 ) (1.4 ) — (407.7 ) Issuance (repurchase) of common stock, net 450.5 — — — 450.5 Excess tax benefits from stock-based compensation 11.6 — — — 11.6 Other (19.2 ) (4.4 ) (0.6 ) — (24.2 ) Net cash provided by (used in) financing activities 2,075.3 (573.8 ) (88.5 ) (7.4 ) 1,405.6 Investing activities: Additions to property, plant and equipment (37.5 ) (77.7 ) (95.8 ) — (211.0 ) Acquisition of business, net of cash acquired (1,807.4 ) — (12.7 ) — (1,820.1 ) Intercompany investing activities, net — (16.3 ) — 16.3 — Other 20.8 1.2 51.7 — 73.7 Net cash used in investing activities (1,824.1 ) (92.8 ) (56.8 ) 16.3 (1,957.4 ) Effect of exchange rate changes on cash — — (22.3 ) — (22.3 ) Net increase in cash and cash equivalents 70.6 8.6 15.2 — 94.4 Cash and cash equivalents at beginning of year 560.2 4.9 469.0 — 1,034.1 Cash and cash equivalents at end of year $ 630.8 $ 13.5 $ 484.2 $ — $ 1,128.5 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. |