These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
06-1398235
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
4 Tesseneer Drive
Highland Heights, KY
|
41076-9753
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
|
x
|
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
|
Smaller reporting company
|
¨
|
|
Class
|
Outstanding at January 10, 2014
|
|
Common Stock, $0.01 par value
|
49,598,653
|
|
|
|
PAGE
|
|
PART I
|
Financial Statements
|
|
|
Item 1.
|
|
|
|
|
Statements of Operations
and Comprehensive Income (Loss)
|
|
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
PART II
|
Other Information
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 6.
|
||
|
|
Three Fiscal Months Ended
|
|
Six Fiscal Months Ended
|
||||||||||||
|
|
June 28,
2013 |
|
June 29,
2012 |
|
June 28,
2013 |
|
June 29,
2012 |
||||||||
|
|
|
|
(as restated)
(1)
|
|
|
|
(as restated)
(1)
|
||||||||
|
Net sales
|
$
|
1,659.1
|
|
|
$
|
1,475.2
|
|
|
$
|
3,202.8
|
|
|
$
|
2,924.7
|
|
|
Cost of sales
|
1,466.3
|
|
|
1,301.5
|
|
|
2,853.1
|
|
|
2,601.9
|
|
||||
|
Gross profit
|
192.8
|
|
|
173.7
|
|
|
349.7
|
|
|
322.8
|
|
||||
|
Selling, general and administrative expenses
|
122.0
|
|
|
106.1
|
|
|
246.1
|
|
|
200.9
|
|
||||
|
Operating income
|
70.8
|
|
|
67.6
|
|
|
103.6
|
|
|
121.9
|
|
||||
|
Other income (expense)
|
(15.6
|
)
|
|
(13.5
|
)
|
|
(68.3
|
)
|
|
(6.7
|
)
|
||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(30.6
|
)
|
|
(25.2
|
)
|
|
(60.1
|
)
|
|
(49.9
|
)
|
||||
|
Interest income
|
1.5
|
|
|
1.6
|
|
|
3.0
|
|
|
3.3
|
|
||||
|
|
(29.1
|
)
|
|
(23.6
|
)
|
|
(57.1
|
)
|
|
(46.6
|
)
|
||||
|
Income (loss) before income taxes
|
26.1
|
|
|
30.5
|
|
|
(21.8
|
)
|
|
68.6
|
|
||||
|
Income tax (provision) benefit
|
(17.5
|
)
|
|
(11.2
|
)
|
|
(13.7
|
)
|
|
(23.0
|
)
|
||||
|
Equity in earnings of affiliated companies
|
0.4
|
|
|
0.5
|
|
|
0.6
|
|
|
0.5
|
|
||||
|
Net income (loss) including non-controlling interest
|
9.0
|
|
|
19.8
|
|
|
(34.9
|
)
|
|
46.1
|
|
||||
|
Less: preferred stock dividends
|
0.1
|
|
|
0.1
|
|
|
0.2
|
|
|
0.2
|
|
||||
|
Less: net income attributable to non-controlling interest
|
0.7
|
|
|
2.0
|
|
|
2.5
|
|
|
3.3
|
|
||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
8.2
|
|
|
$
|
17.7
|
|
|
$
|
(37.6
|
)
|
|
$
|
42.6
|
|
|
Earnings (loss) per share
|
|
|
|
|
|
|
|
||||||||
|
Earnings (loss) per common share-basic
|
$
|
0.17
|
|
|
$
|
0.36
|
|
|
$
|
(0.76
|
)
|
|
$
|
0.86
|
|
|
Weighted average common shares-basic
|
49.5
|
|
|
49.8
|
|
|
49.6
|
|
|
49.8
|
|
||||
|
Earnings (loss) per common share-assuming dilution
|
$
|
0.16
|
|
|
$
|
0.35
|
|
|
$
|
(0.76
|
)
|
|
$
|
0.84
|
|
|
Weighted average common shares-assuming dilution
|
51.0
|
|
|
51.1
|
|
|
49.6
|
|
|
51.1
|
|
||||
|
Dividends per common share
|
$
|
0.18
|
|
|
$
|
—
|
|
|
$
|
0.18
|
|
|
$
|
—
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
9.0
|
|
|
$
|
19.8
|
|
|
$
|
(34.9
|
)
|
|
$
|
46.1
|
|
|
Currency translation gain (loss)
|
(39.7
|
)
|
|
(58.5
|
)
|
|
(43.3
|
)
|
|
(16.8
|
)
|
||||
|
Defined benefit plan adjustments, net of $2.2 million in the three and six months ended June 28, 2013 and an immaterial tax effect in 2012
|
0.7
|
|
|
(2.1
|
)
|
|
3.4
|
|
|
(2.1
|
)
|
||||
|
Change in fair value of derivatives, net of tax of $0.8 million and $0.4 million in the three and six months ended June 28, 2013 and $3.0 million and $0.4 million in the three and six months ended June 29, 2012
|
0.7
|
|
|
(3.4
|
)
|
|
0.2
|
|
|
2.6
|
|
||||
|
Comprehensive income (loss), net of tax
|
(29.3
|
)
|
|
(44.2
|
)
|
|
(74.6
|
)
|
|
29.8
|
|
||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
(7.0
|
)
|
|
(0.8
|
)
|
|
(4.5
|
)
|
|
3.6
|
|
||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
(22.3
|
)
|
|
$
|
(43.4
|
)
|
|
$
|
(70.1
|
)
|
|
$
|
26.2
|
|
|
|
June 28,
2013 |
|
December 31,
2012 |
||||
|
|
|
|
(as restated)
(1)
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
443.8
|
|
|
$
|
622.3
|
|
|
Receivables, net of allowances of $36.1 million at June 28, 2013 and $38.3 million at December 31, 2012
|
1,255.2
|
|
|
1,182.1
|
|
||
|
Inventories, net
|
1,327.2
|
|
|
1,273.6
|
|
||
|
Deferred income taxes
|
40.6
|
|
|
39.5
|
|
||
|
Prepaid expenses and other
|
132.2
|
|
|
133.0
|
|
||
|
Total current assets
|
3,199.0
|
|
|
3,250.5
|
|
||
|
Property, plant and equipment, net
|
1,129.4
|
|
|
1,193.9
|
|
||
|
Deferred income taxes
|
16.2
|
|
|
12.8
|
|
||
|
Goodwill
|
188.9
|
|
|
187.6
|
|
||
|
Intangible assets, net
|
192.9
|
|
|
202.9
|
|
||
|
Unconsolidated affiliated companies
|
18.7
|
|
|
18.9
|
|
||
|
Other non-current assets
|
64.9
|
|
|
66.0
|
|
||
|
Total assets
|
$
|
4,810.0
|
|
|
$
|
4,932.6
|
|
|
Liabilities and Total Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
958.5
|
|
|
$
|
1,003.0
|
|
|
Accrued liabilities
|
448.0
|
|
|
496.1
|
|
||
|
Current portion of long-term debt
|
597.5
|
|
|
511.2
|
|
||
|
Total current liabilities
|
2,004.0
|
|
|
2,010.3
|
|
||
|
Long-term debt
|
948.0
|
|
|
938.9
|
|
||
|
Deferred income taxes
|
215.3
|
|
|
223.9
|
|
||
|
Other liabilities
|
278.3
|
|
|
292.7
|
|
||
|
Total liabilities
|
3,445.6
|
|
|
3,465.8
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Redeemable non-controlling interest
|
17.1
|
|
|
18.6
|
|
||
|
Total equity:
|
|
|
|
||||
|
Redeemable convertible preferred stock, at redemption value (liquidation preference of $50.00 per share):
|
|
|
|
||||
|
June 28, 2013 – 76,002 shares outstanding
|
|
|
|
||||
|
December 31, 2012 – 76,002 shares outstanding
|
3.8
|
|
|
3.8
|
|
||
|
Common stock, $0.01 par value, issued and outstanding shares:
|
|
|
|
||||
|
June 28, 2013 – 49,179,314 (net of 9,252,312 treasury shares)
|
|
|
|
||||
|
December 31, 2012 – 49,693,532 (net of 8,738,094 treasury shares)
|
0.6
|
|
|
0.6
|
|
||
|
Additional paid-in capital
|
681.5
|
|
|
676.7
|
|
||
|
Treasury stock
|
(155.8
|
)
|
|
(137.0
|
)
|
||
|
Retained earnings
|
845.7
|
|
|
892.2
|
|
||
|
Accumulated other comprehensive income (loss)
|
(137.3
|
)
|
|
(104.6
|
)
|
||
|
Total Company shareholders’ equity
|
1,238.5
|
|
|
1,331.7
|
|
||
|
Non-controlling interest
|
108.8
|
|
|
116.5
|
|
||
|
Total equity
|
1,347.3
|
|
|
1,448.2
|
|
||
|
Total liabilities and equity
|
$
|
4,810.0
|
|
|
$
|
4,932.6
|
|
|
|
Six Fiscal Months Ended
|
||||||
|
|
June 28,
2013 |
|
June 29,
2012 |
||||
|
|
|
|
(as restated)
(1)
|
||||
|
Cash flows of operating activities:
|
|
|
|
||||
|
Net income (loss) including non-controlling interest
|
$
|
(34.9
|
)
|
|
$
|
46.1
|
|
|
Adjustments to reconcile net income (loss) to net cash flows of operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
66.3
|
|
|
53.9
|
|
||
|
Amortization of restricted stock awards
|
0.5
|
|
|
1.4
|
|
||
|
Foreign currency exchange (gain) loss
|
56.0
|
|
|
5.8
|
|
||
|
Deferred income taxes
|
(3.7
|
)
|
|
7.2
|
|
||
|
Excess tax (benefits) deficiencies from stock-based compensation
|
(0.1
|
)
|
|
(0.1
|
)
|
||
|
Convertible debt instruments noncash interest charges
|
11.4
|
|
|
10.9
|
|
||
|
(Gain) loss on disposal of property
|
0.9
|
|
|
—
|
|
||
|
Changes in operating assets and liabilities, net of effect of acquisitions and divestitures:
|
|
|
|
||||
|
(Increase) decrease in receivables
|
(121.7
|
)
|
|
(146.4
|
)
|
||
|
(Increase) decrease in inventories
|
(83.2
|
)
|
|
(25.6
|
)
|
||
|
(Increase) decrease in other assets
|
(2.9
|
)
|
|
2.3
|
|
||
|
Increase (decrease) in accounts payable, accrued and other liabilities
|
(56.3
|
)
|
|
27.2
|
|
||
|
Net cash flows of operating activities
|
(167.7
|
)
|
|
(17.3
|
)
|
||
|
Cash flows of investing activities:
|
|
|
|
||||
|
Capital expenditures
|
(45.4
|
)
|
|
(63.7
|
)
|
||
|
Proceeds from properties sold
|
0.1
|
|
|
4.2
|
|
||
|
Acquisitions, net of cash acquired
|
(6.9
|
)
|
|
(7.3
|
)
|
||
|
Other
|
0.1
|
|
|
(0.1
|
)
|
||
|
Net cash flows of investing activities
|
(52.1
|
)
|
|
(66.9
|
)
|
||
|
Cash flows of financing activities:
|
|
|
|
||||
|
Dividends to shareholders paid
|
(9.1
|
)
|
|
(0.2
|
)
|
||
|
Excess tax benefits (deficiencies) from stock-based compensation
|
0.1
|
|
|
0.1
|
|
||
|
Proceeds from other debt
|
611.8
|
|
|
877.8
|
|
||
|
Repayments of other debt
|
(513.9
|
)
|
|
(790.8
|
)
|
||
|
Dividends paid to non-controlling interest
|
(3.2
|
)
|
|
(1.9
|
)
|
||
|
Repurchase of treasury shares
|
(19.0
|
)
|
|
—
|
|
||
|
Proceeds from exercise of stock options
|
0.6
|
|
|
0.1
|
|
||
|
Net cash flows of financing activities
|
67.3
|
|
|
85.1
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
(26.0
|
)
|
|
3.8
|
|
||
|
Increase (decrease) in cash and cash equivalents
|
(178.5
|
)
|
|
4.7
|
|
||
|
Cash and cash equivalents – beginning of period
|
622.3
|
|
|
434.1
|
|
||
|
Cash and cash equivalents – end of period
|
$
|
443.8
|
|
|
$
|
438.8
|
|
|
Supplemental Information
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Income tax payments, net of refunds
|
$
|
26.0
|
|
|
$
|
15.2
|
|
|
Interest paid
|
$
|
48.8
|
|
|
$
|
33.2
|
|
|
Non-cash investing and financing activities:
|
|
|
|
||||
|
Capital expenditures included in accounts payable
|
$
|
14.0
|
|
|
$
|
20.2
|
|
|
1.
|
Basis of Presentation and Principles of Consolidation
|
|
2.
|
Accounting Standards
|
|
3.
|
Acquisitions and Divestitures
|
|
|
September 4, 2012
|
||
|
Cash
|
$
|
—
|
|
|
Accounts receivable
(1)
|
74.7
|
|
|
|
Inventories
|
70.7
|
|
|
|
Property, plant and equipment
|
72.7
|
|
|
|
Intangible assets
|
5.9
|
|
|
|
Goodwill
|
3.5
|
|
|
|
Other current and noncurrent assets
|
2.2
|
|
|
|
Total assets
|
$
|
229.7
|
|
|
Current liabilities
|
$
|
57.1
|
|
|
Other liabilities
|
1.3
|
|
|
|
Total liabilities
|
$
|
58.4
|
|
|
|
October 1, 2012
|
||
|
Cash
|
$
|
28.8
|
|
|
Accounts receivable
(1)
|
28.2
|
|
|
|
Inventories
|
19.3
|
|
|
|
Property, plant and equipment
|
27.0
|
|
|
|
Intangible assets
|
10.6
|
|
|
|
Goodwill
|
3.7
|
|
|
|
Other current and noncurrent assets
|
4.4
|
|
|
|
Total assets
|
$
|
122.0
|
|
|
Current liabilities
|
$
|
67.8
|
|
|
Other liabilities
|
8.5
|
|
|
|
Total liabilities
|
$
|
76.3
|
|
|
Redeemable non-controlling interest
|
$
|
18.3
|
|
|
|
November 2, 2012
|
||
|
Cash
|
$
|
0.7
|
|
|
Accounts receivable
(1)
|
22.7
|
|
|
|
Inventories
|
17.3
|
|
|
|
Property, plant and equipment
|
24.6
|
|
|
|
Intangible assets
|
11.7
|
|
|
|
Goodwill
|
7.8
|
|
|
|
Other current and noncurrent assets
|
2.0
|
|
|
|
Total assets
|
$
|
86.8
|
|
|
Current liabilities
|
$
|
20.1
|
|
|
Other liabilities
|
7.2
|
|
|
|
Total liabilities
|
$
|
27.3
|
|
|
|
December 3, 2012
|
||
|
Cash
|
$
|
8.4
|
|
|
Accounts receivable
(1)
|
8.5
|
|
|
|
Inventories
|
20.5
|
|
|
|
Property, plant and equipment
|
58.8
|
|
|
|
Intangible assets
|
—
|
|
|
|
Goodwill
|
—
|
|
|
|
Other current and noncurrent assets
|
0.2
|
|
|
|
Total assets
|
$
|
96.4
|
|
|
Current liabilities
|
$
|
18.6
|
|
|
Other liabilities
|
20.1
|
|
|
|
Total liabilities
|
$
|
38.7
|
|
|
|
Three Fiscal Months Ended
|
|
Six Fiscal Months Ended
|
||||||||||||
|
|
June 29, 2012
|
|
June 29, 2012
|
|
June 29, 2012
|
|
June 29, 2012
|
||||||||
|
|
(as restated)
|
|
(pro forma)
|
|
(as restated)
|
|
(pro forma)
|
||||||||
|
Net sales
|
$
|
1,475.2
|
|
|
$
|
1,728.1
|
|
|
$
|
2,924.7
|
|
|
$
|
3,422.1
|
|
|
Net income (loss) attributable to Company common shareholders
|
$
|
17.7
|
|
|
$
|
19.7
|
|
|
$
|
42.6
|
|
|
$
|
54.6
|
|
|
Earnings (loss) per common share - assuming dilution
|
$
|
0.35
|
|
|
$
|
0.39
|
|
|
$
|
0.84
|
|
|
$
|
1.07
|
|
|
4.
|
Other Income (Expense)
|
|
5.
|
Inventories
|
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Raw materials
|
$
|
327.6
|
|
|
$
|
332.0
|
|
|
Work in process
|
226.9
|
|
|
211.8
|
|
||
|
Finished goods
|
772.7
|
|
|
729.8
|
|
||
|
Total
|
$
|
1,327.2
|
|
|
$
|
1,273.6
|
|
|
6.
|
Property, Plant and Equipment
|
|
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Land
|
$
|
120.7
|
|
|
$
|
124.8
|
|
|
Buildings and leasehold improvements
|
365.2
|
|
|
375.3
|
|
||
|
Machinery, equipment and office furnishings
|
1,257.2
|
|
|
1,257.1
|
|
||
|
Construction in progress
|
70.1
|
|
|
77.5
|
|
||
|
Total gross book value
|
1,813.2
|
|
|
1,834.7
|
|
||
|
Less accumulated depreciation
|
(683.8
|
)
|
|
(640.8
|
)
|
||
|
Total net book value
|
$
|
1,129.4
|
|
|
$
|
1,193.9
|
|
|
7.
|
Goodwill and Other Intangible Assets
|
|
|
Goodwill
|
|
Indefinite-Lived Assets – Trade Names
|
||||||||||||||||||||||||||||
|
|
North
America
|
|
Europe and
Mediterranean
|
|
ROW
|
|
Total
|
|
North
America
|
|
Europe and
Mediterranean
|
|
ROW
|
|
Total
|
||||||||||||||||
|
Balance, December 31, 2012
|
$
|
13.6
|
|
|
$
|
2.2
|
|
|
$
|
171.8
|
|
|
$
|
187.6
|
|
|
$
|
2.4
|
|
|
$
|
0.5
|
|
|
$
|
132.9
|
|
|
$
|
135.8
|
|
|
Currency translation and other adjustments
|
4.1
|
|
|
(0.2
|
)
|
|
(2.6
|
)
|
|
1.3
|
|
|
—
|
|
|
—
|
|
|
(1.9
|
)
|
|
(1.9
|
)
|
||||||||
|
Balance, June 28, 2013
|
$
|
17.7
|
|
|
$
|
2.0
|
|
|
$
|
169.2
|
|
|
$
|
188.9
|
|
|
$
|
2.4
|
|
|
$
|
0.5
|
|
|
$
|
131.0
|
|
|
$
|
133.9
|
|
|
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Amortized intangible assets:
|
|
|
|
||||
|
Amortized intangible assets
|
$
|
140.1
|
|
|
$
|
140.1
|
|
|
Accumulated amortization
|
(79.4
|
)
|
|
(73.3
|
)
|
||
|
Foreign currency translation adjustment
|
(1.7
|
)
|
|
0.3
|
|
||
|
Amortized intangible assets, net
|
$
|
59.0
|
|
|
$
|
67.1
|
|
|
8.
|
Accrued Liabilities
|
|
Balance, December 31, 2012
|
$
|
12.8
|
|
|
Net provisions for warranties issued
|
1.3
|
|
|
|
Net benefits for warranties existing at the beginning of the year
|
(3.3
|
)
|
|
|
Payments related to the warranty accrual
|
(0.3
|
)
|
|
|
Foreign currency translation
|
(0.2
|
)
|
|
|
Balance, June 28, 2013
|
$
|
10.3
|
|
|
9.
|
|
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
North America
|
|
|
|
||||
|
5.75% Senior Notes due 2022
|
$
|
600.0
|
|
|
$
|
600.0
|
|
|
Subordinated Convertible Notes due 2029
|
429.5
|
|
|
429.5
|
|
||
|
Debt discount on Subordinated Convertible Notes due 2029
|
(262.3
|
)
|
|
(263.0
|
)
|
||
|
0.875% Convertible Notes due 2013
|
355.0
|
|
|
355.0
|
|
||
|
Debt discount on 0.875% Convertible Notes due 2013
|
(9.7
|
)
|
|
(20.4
|
)
|
||
|
Senior Floating Rate Notes
|
125.0
|
|
|
125.0
|
|
||
|
Revolving Credit Facility
|
13.8
|
|
|
—
|
|
||
|
Other
|
9.0
|
|
|
9.0
|
|
||
|
Europe and Mediterranean
|
|
|
|
||||
|
Spanish Term Loans
|
5.8
|
|
|
14.6
|
|
||
|
Credit facilities
|
17.9
|
|
|
14.7
|
|
||
|
Uncommitted accounts receivable facilities
|
23.0
|
|
|
4.0
|
|
||
|
Other
|
29.4
|
|
|
11.7
|
|
||
|
Rest of World (“ROW”)
|
|
|
|
||||
|
Credit facilities
|
209.1
|
|
|
170.0
|
|
||
|
Total debt
|
1,545.5
|
|
|
1,450.1
|
|
||
|
Less current maturities
|
597.5
|
|
|
511.2
|
|
||
|
Long-term debt
|
$
|
948.0
|
|
|
$
|
938.9
|
|
|
|
5.75% Senior Notes
(1)
|
||||||
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Face Value
|
$
|
600.0
|
|
|
$
|
600.0
|
|
|
Fair Value (Level 2)
|
595.5
|
|
|
619.5
|
|
||
|
Interest Rate
|
5.75%
|
||||||
|
Interest Payment
|
Semi-Annual: Apr 1 & Oct 1
|
||||||
|
Maturity Date
|
October 2022
|
||||||
|
|
|
5.75% Senior Notes
|
|
|
Beginning Date
|
Percentage
|
|
Call Option
(2)
|
October 1, 2017
|
102.875%
|
|
|
October 1, 2018
|
101.917%
|
|
|
October 1, 2019
|
100.958%
|
|
|
October 1, 2020 and thereafter
|
100.000%
|
|
(1)
|
Jointly and severally guaranteed by the Company's wholly owned U.S. subsidiaries that are borrowers or guarantors under the Company's Revolving Credit Facility (as defined below).
|
|
(2)
|
The Company may, at its option, redeem the 5.75% S
enior Notes on or after the stated beginning dates at percentages noted above (plus accrued and unpaid interest). Additionally, the Company, may on or prior to October 1, 2015 redeem in the aggregate up to
35%
of the aggregate principal amount of 5.75% Senior Notes issued with the cash proceeds from one or more equity offerings, at a redemption price in cash equal to
105.75%
of the principal plus accrued and unpaid interest so long as (i) at least
65%
of the aggregate principal amount of the 5.75% Senior Notes issued remains outstanding immediately after giving effect to any such redemption; and (ii) notice of any such redemption is given within 60 days after the date of the closing of any such equity offering. In addition, at any time prior to October 1, 2017, the Company may redeem some or all of the 5.75% Senior Notes at a redemption price equal to 100% of the principal amount plus accrued and unpaid interest, plus a make whole premium.
|
|
|
Subordinated Convertible
Notes
|
|
0.875% Convertible
Notes
|
||||||||||||
|
(in millions)
|
June 28,
2013 |
|
December 31,
2012 |
|
June 28,
2013 |
|
December 31,
2012 |
||||||||
|
Face value
|
$
|
429.5
|
|
|
$
|
429.5
|
|
|
$
|
355.0
|
|
|
$
|
355.0
|
|
|
Debt discount
|
(262.3
|
)
|
|
(263.0
|
)
|
|
(9.7
|
)
|
|
(20.4
|
)
|
||||
|
Book value
|
167.2
|
|
|
166.5
|
|
|
345.3
|
|
|
334.6
|
|
||||
|
Fair value (Level 1)
|
471.8
|
|
|
464.1
|
|
|
354.1
|
|
|
349.7
|
|
||||
|
Maturity date
|
Nov 2029
|
|
Nov 2013
|
||||||||||||
|
Stated annual interest rate
|
4.50% until Nov 2019
2.25% until Nov 2029
|
|
0.875% until Nov 2013
|
||||||||||||
|
Interest payments
|
Semi-annually:
May 15 & Nov 15
|
|
Semi-annually:
May 15 & Nov 15
|
||||||||||||
|
|
Senior Floating Rate Notes
(1)
|
||||||||
|
(in millions)
|
June 28, 2013
|
|
|
|
December 31, 2012
|
||||
|
Face value
|
$
|
125.0
|
|
|
|
|
$
|
125.0
|
|
|
Fair value (Level 1)
|
122.8
|
|
|
|
|
122.7
|
|
||
|
Interest rate
|
2.6
|
%
|
|
|
|
2.7
|
%
|
||
|
Interest payment
|
3-month LIBOR rate plus 2.375%
Quarterly: Jan 1, Apr 1, Jul 1 & Oct 1
|
||||||||
|
Maturity date
|
Apr 2015
|
||||||||
|
(1)
|
Jointly and severally guaranteed by the Company's wholly-owned U.S. subsidiaries that are borrowers or guarantors under the Company's Revolving Credit Facility.
|
|
|
Revolving Credit Facility
|
||||||
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Outstanding borrowings
|
$
|
13.8
|
|
|
$
|
—
|
|
|
Total credit under facility
|
700.0
|
|
|
700.0
|
|
||
|
Undrawn availability
|
550.0
|
|
|
515.3
|
|
||
|
Interest rate
|
3.8
|
%
|
|
1.5
|
%
|
||
|
Outstanding letters of credit
|
$
|
18.3
|
|
|
$
|
18.3
|
|
|
Original issuance
|
Jul 2011
|
||||||
|
Maturity date
|
Jul 2017
|
||||||
|
|
Spanish Term Loans
(1)
|
||||||
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Outstanding borrowings
|
$
|
5.8
|
|
|
$
|
14.6
|
|
|
Fair value (Level 2)
|
5.9
|
|
|
14.8
|
|
||
|
Interest rate – weighted average
(2)
|
1.5
|
%
|
|
3.7
|
%
|
||
|
(1)
|
The terms of the Spanish Term Loans are as follows:
|
|
(in millions)
|
Original
Amount
|
Issuance Date
|
Maturity Date
|
Interest Rate
|
Loan and Interest Payable
|
Interest
Rate Swap
(2)
|
|||
|
Term Loan 1
|
€
|
20.0
|
|
Feb 2008
|
Feb 2013
|
Euribor +0.5%
|
Semi-annual: Aug and Feb
|
4.20
|
%
|
|
Term Loan 2
|
€
|
10.0
|
|
Apr 2008
|
Apr 2013
|
Euribor +0.75%
|
Semi-annual: Apr and Oct
|
4.58
|
%
|
|
Term Loan 3
|
€
|
21.0
|
|
Jun 2008
|
Jun 2013
|
Euribor +0.75%
|
Quarterly: Mar, Jun, Sept and Dec
|
4.48
|
%
|
|
Term Loan 4
|
€
|
15.0
|
|
Sep 2009
|
Aug 2014
|
Euribor +2.0%
|
Quarterly: Mar, Jun, Sept and Dec
Principal payments: Feb and Aug
|
1.54
|
%
|
|
(2)
|
The Company entered into fixed interest rate swaps to coincide with the terms and conditions of the term loans that will effectively hedge the variable interest rate with a fixed interest rate.
|
|
|
Europe and Mediterranean Credit Facilities
|
||||||
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Outstanding borrowings
|
$
|
17.9
|
|
|
$
|
14.7
|
|
|
Undrawn availability
|
105.5
|
|
|
82.5
|
|
||
|
Interest rate – weighted average
|
4.1
|
%
|
|
6.4
|
%
|
||
|
Maturity date
|
Various
|
||||||
|
|
Uncommitted Accounts
Receivable Facilities
|
||||||
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Outstanding borrowings
|
$
|
23.0
|
|
|
$
|
4.0
|
|
|
Undrawn availability
|
23.2
|
|
|
42.8
|
|
||
|
Interest rate – weighted average
|
1.3
|
%
|
|
2.1
|
%
|
||
|
Maturity date
|
Various
|
||||||
|
|
ROW Credit Facilities
|
||||||
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Outstanding borrowings
|
$
|
209.1
|
|
|
$
|
170.0
|
|
|
Undrawn availability
|
360.6
|
|
|
336.9
|
|
||
|
Interest rate – weighted average
|
4.3
|
%
|
|
5.5
|
%
|
||
|
Maturity date
|
Various
|
||||||
|
10.
|
Financial Instruments
|
|
|
June 28, 2013
|
|
December 31, 2012
|
||||||||||||||||||||
|
|
Notional
Amount
|
|
Fair Value
|
|
Notional
Amount
|
|
Fair Value
|
||||||||||||||||
|
|
Asset
(1)
|
|
Liability
(2)
|
|
Asset
(1)
|
|
Liability
(2)
|
||||||||||||||||
|
Derivatives designated as cash flow
hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest rate swaps
|
$
|
6.5
|
|
|
$
|
—
|
|
|
$
|
0.1
|
|
|
$
|
15.3
|
|
|
$
|
—
|
|
|
$
|
0.2
|
|
|
Commodity futures
|
—
|
|
|
—
|
|
|
—
|
|
|
22.8
|
|
|
0.2
|
|
|
1.1
|
|
||||||
|
Foreign currency exchange
|
—
|
|
|
—
|
|
|
—
|
|
|
60.7
|
|
|
0.4
|
|
|
0.6
|
|
||||||
|
|
|
|
$
|
—
|
|
|
$
|
0.1
|
|
|
|
|
$
|
0.6
|
|
|
$
|
1.9
|
|
||||
|
Derivatives not designated as cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity futures
|
$
|
220.9
|
|
|
$
|
0.4
|
|
|
$
|
20.5
|
|
|
$
|
206.0
|
|
|
$
|
3.3
|
|
|
$
|
4.9
|
|
|
Foreign currency exchange
|
268.1
|
|
|
6.8
|
|
|
1.2
|
|
|
253.7
|
|
|
3.2
|
|
|
3.3
|
|
||||||
|
|
|
|
$
|
7.2
|
|
|
$
|
21.7
|
|
|
|
|
$
|
6.5
|
|
|
$
|
8.2
|
|
||||
|
(1)
|
Balance recorded in “Prepaid expenses and other” and “Other non-current assets”
|
|
(2)
|
Balance recorded in “Accrued liabilities” and “Other liabilities”
|
|
|
Three Fiscal Months Ended June 28, 2013
|
||||||||||||
|
(in millions)
|
Amount of Comprehensive Income (Loss) Recognized in Accumulated OCI on Derivatives (Effective Portion)
|
|
Amount of Gain (Loss) Reclassified from
Accumulated OCI into Income
|
|
Amount of Gain (Loss) Recognized in Income on the Ineffective Portion
(1)
|
|
Location
|
||||||
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
$
|
—
|
|
|
$
|
(0.1
|
)
|
|
$
|
—
|
|
|
Interest expense
|
|
Commodity futures
|
—
|
|
|
(1.6
|
)
|
|
—
|
|
|
Cost of sales
|
|||
|
Foreign currency exchange
|
—
|
|
|
—
|
|
|
—
|
|
|
Other income (expense)
|
|||
|
|
$
|
—
|
|
|
$
|
(1.7
|
)
|
|
$
|
—
|
|
|
|
|
|
Six Fiscal Months Ended June 28, 2013
|
||||||||||||
|
(in millions)
|
Amount of Comprehensive Income (Loss) Recognized in Accumulated OCI on Derivatives (Effective Portion)
|
|
Amount of Gain (Loss) Reclassified from
Accumulated OCI into Income
|
|
Amount of Gain (Loss) Recognized in Income on the Ineffective Portion
(1)
|
|
Location
|
||||||
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
$
|
0.1
|
|
|
$
|
(0.1
|
)
|
|
$
|
—
|
|
|
Interest expense
|
|
Commodity futures
|
(1.3
|
)
|
|
(1.9
|
)
|
|
—
|
|
|
Cost of sales
|
|||
|
Foreign currency exchange
|
—
|
|
|
—
|
|
|
—
|
|
|
Other income (expense)
|
|||
|
|
$
|
(1.2
|
)
|
|
$
|
(2.0
|
)
|
|
$
|
—
|
|
|
|
|
|
Three Fiscal Months Ended June 29, 2012
|
||||||||||||
|
(in millions)
|
Amount of Comprehensive Income (Loss) Recognized in Accumulated OCI on Derivatives (Effective Portion)
|
|
Amount of Gain (Loss) Reclassified from
Accumulated OCI into Income
|
|
Amount of Gain (Loss) Recognized in Income on the Ineffective Portion
(1)
|
|
Location
|
||||||
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
$
|
0.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest expense
|
|
Commodity futures
|
(8.5
|
)
|
|
(0.6
|
)
|
|
(0.2
|
)
|
|
Cost of sales
|
|||
|
Foreign currency exchange
|
—
|
|
|
(0.3
|
)
|
|
—
|
|
|
Other income (expense)
|
|||
|
|
$
|
(8.4
|
)
|
|
$
|
(0.9
|
)
|
|
$
|
(0.2
|
)
|
|
|
|
|
Six Fiscal Months Ended June 29, 2012
|
||||||||||||
|
(in millions)
|
Amount of Comprehensive Income (Loss) Recognized in Accumulated OCI on Derivatives (Effective Portion)
|
|
Amount of Gain (Loss) Reclassified from
Accumulated OCI into Income
|
|
Amount of Gain (Loss) Recognized in Income on the Ineffective Portion
(1)
|
|
Location
|
||||||
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
$
|
0.3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest expense
|
|
Commodity futures
|
(0.1
|
)
|
|
0.1
|
|
|
(0.4
|
)
|
|
Cost of sales
|
|||
|
Foreign currency exchange
|
(0.1
|
)
|
|
(0.9
|
)
|
|
—
|
|
|
Other income (expense)
|
|||
|
|
$
|
0.1
|
|
|
$
|
(0.8
|
)
|
|
$
|
(0.4
|
)
|
|
|
|
(1)
|
The ineffective portion and the amount excluded from effectiveness testing for all derivatives designated as cash flow hedges is recognized in other income and expense.
|
|
11.
|
Income Taxes
|
|
12.
|
Employee Benefit Plans
|
|
|
Three Fiscal Months Ended
|
||||||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||||||
|
|
U.S.
Plans
|
|
Non-U.S.
Plans
|
|
U.S.
Plans
|
|
Non-U.S.
Plans
|
||||||||
|
Service cost
|
$
|
0.4
|
|
|
$
|
1.7
|
|
|
$
|
0.4
|
|
|
$
|
0.8
|
|
|
Interest cost
|
1.8
|
|
|
1.4
|
|
|
1.9
|
|
|
1.3
|
|
||||
|
Expected return on plan assets
|
(2.3
|
)
|
|
(0.5
|
)
|
|
(2.3
|
)
|
|
(0.4
|
)
|
||||
|
Amortization of prior service cost
|
—
|
|
|
0.4
|
|
|
—
|
|
|
0.2
|
|
||||
|
Amortization of net loss
|
2.1
|
|
|
0.2
|
|
|
2.1
|
|
|
0.3
|
|
||||
|
Amortization of translation obligation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Settlement (gain) loss
|
—
|
|
|
—
|
|
|
—
|
|
|
6.1
|
|
||||
|
Net pension expense
|
$
|
2.0
|
|
|
$
|
3.2
|
|
|
$
|
2.1
|
|
|
$
|
8.3
|
|
|
|
Six Fiscal Months Ended
|
||||||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||||||
|
|
U.S.
Plans
|
|
Non-U.S.
Plans
|
|
U.S.
Plans
|
|
Non-U.S.
Plans
|
||||||||
|
Service cost
|
$
|
0.9
|
|
|
$
|
3.4
|
|
|
$
|
0.8
|
|
|
$
|
1.6
|
|
|
Interest cost
|
3.6
|
|
|
2.8
|
|
|
3.8
|
|
|
2.8
|
|
||||
|
Expected return on plan assets
|
(4.6
|
)
|
|
(1.0
|
)
|
|
(4.6
|
)
|
|
(1.0
|
)
|
||||
|
Amortization of prior service cost
|
—
|
|
|
0.8
|
|
|
—
|
|
|
0.4
|
|
||||
|
Amortization of net loss
|
4.2
|
|
|
0.4
|
|
|
4.2
|
|
|
0.6
|
|
||||
|
Amortization of translation obligation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Settlement (gain) loss
|
—
|
|
|
—
|
|
|
—
|
|
|
6.1
|
|
||||
|
Net pension expense
|
$
|
4.1
|
|
|
$
|
6.4
|
|
|
$
|
4.2
|
|
|
$
|
10.5
|
|
|
|
Three Fiscal Months Ended
|
|
Six Fiscal Months Ended
|
||||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||
|
Service cost
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest cost
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
0.2
|
|
||||
|
Net amortization and deferral
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net postretirement benefit expense
|
$
|
—
|
|
|
$
|
0.1
|
|
|
$
|
0.1
|
|
|
$
|
0.2
|
|
|
13.
|
Total Equity
|
|
|
|
|
General Cable Total Equity
|
|
|
||||||||||||||||||||||||||
|
|
Total Equity
|
|
Preferred
Stock
Amount
|
|
Common
Stock
Amount
|
|
Add’l
Paid in
Capital
|
|
Treasury
Stock
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income/(Loss)
|
|
Non-Controlling
Interest
|
||||||||||||||||
|
Balance, December 31, 2012
|
$
|
1,448.2
|
|
|
$
|
3.8
|
|
|
$
|
0.6
|
|
|
$
|
676.7
|
|
|
$
|
(137.0
|
)
|
|
$
|
892.2
|
|
|
$
|
(104.6
|
)
|
|
$
|
116.5
|
|
|
Comprehensive income (loss)
|
(74.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37.4
|
)
|
|
(32.7
|
)
|
|
(4.5
|
)
|
||||||||
|
Stock dividends
|
(9.1
|
)
|
|
|
|
|
|
|
|
|
|
(9.1
|
)
|
|
|
|
|
||||||||||||||
|
Excess tax benefit from stock compensation
|
(1.0
|
)
|
|
|
|
|
|
(1.0
|
)
|
|
|
|
—
|
|
|
|
|
|
|||||||||||||
|
Dividends paid to non-controlling interest
|
(3.2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.2
|
)
|
||||||||||||||
|
Repurchase of treasury shares
|
(19.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Other – issuance pursuant to restricted stock, stock options and other
|
6.0
|
|
|
|
|
|
|
5.8
|
|
|
0.2
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance, June 28, 2013
|
$
|
1,347.3
|
|
|
$
|
3.8
|
|
|
$
|
0.6
|
|
|
$
|
681.5
|
|
|
$
|
(155.8
|
)
|
|
$
|
845.7
|
|
|
$
|
(137.3
|
)
|
|
$
|
108.8
|
|
|
|
|
|
General Cable Total Equity
|
|
|
||||||||||||||||||||||||||
|
|
Total Equity
|
|
Preferred
Stock
Amount
|
|
Common
Stock
Amount
|
|
Add’l
Paid in
Capital
|
|
Treasury
Stock
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income/(Loss)
|
|
Non-Controlling
Interest
|
||||||||||||||||
|
Balance, December 31, 2011
|
$
|
1,437.9
|
|
|
$
|
3.8
|
|
|
$
|
0.6
|
|
|
$
|
666.7
|
|
|
$
|
(136.5
|
)
|
|
$
|
888.2
|
|
|
$
|
(97.4
|
)
|
|
$
|
112.5
|
|
|
Comprehensive income (loss)
|
29.8
|
|
|
|
|
|
|
|
|
|
|
42.8
|
|
|
(16.6
|
)
|
|
3.6
|
|
||||||||||||
|
Preferred stock dividend
|
(0.2
|
)
|
|
|
|
|
|
|
|
|
|
(0.2
|
)
|
|
|
|
|
||||||||||||||
|
Excess tax benefit from stock based compensation
|
0.1
|
|
|
|
|
|
|
0.1
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Dividends paid to non-controlling interest
|
(1.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.9
|
)
|
|||||||||||||
|
Other – issuance pursuant to restricted stock, stock options and other
|
6.9
|
|
|
|
|
|
|
5.6
|
|
|
1.3
|
|
|
|
|
|
|
—
|
|
||||||||||||
|
Balance, June 29, 2012
|
$
|
1,472.6
|
|
|
$
|
3.8
|
|
|
$
|
0.6
|
|
|
$
|
672.4
|
|
|
$
|
(135.2
|
)
|
|
$
|
930.8
|
|
|
$
|
(114.0
|
)
|
|
$
|
114.2
|
|
|
|
June 28, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Company
Common
Shareholders
|
|
Non-Controlling
Interest
|
|
Company
Common
Shareholders
|
|
Non-Controlling
Interest
|
||||||||
|
Foreign currency translation adjustment
|
$
|
(64.1
|
)
|
|
$
|
(23.9
|
)
|
|
$
|
(27.9
|
)
|
|
$
|
(16.8
|
)
|
|
Change in fair value of pension benefit obligation, net of tax
|
(81.1
|
)
|
|
(3.0
|
)
|
|
(84.4
|
)
|
|
(3.1
|
)
|
||||
|
Change in fair value of derivatives, net of tax
|
0.3
|
|
|
(0.4
|
)
|
|
0.1
|
|
|
(0.4
|
)
|
||||
|
Company deferred stock held in rabbi trust, net of tax
|
7.3
|
|
|
—
|
|
|
7.3
|
|
|
—
|
|
||||
|
Other
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
||||
|
Accumulated other comprehensive income (loss)
|
$
|
(137.3
|
)
|
|
$
|
(27.3
|
)
|
|
$
|
(104.6
|
)
|
|
$
|
(20.3
|
)
|
|
|
Foreign currency translation
|
|
Change of fair value of pension benefit obligation
|
|
Change in fair value of derivatives
|
|
Deferred stock held in rabbi trust
|
|
Other
|
|
Total
|
||||||||||||
|
Balance, December 31, 2012
|
$
|
(27.9
|
)
|
|
$
|
(84.4
|
)
|
|
$
|
0.1
|
|
|
$
|
7.3
|
|
|
$
|
0.3
|
|
|
$
|
(104.6
|
)
|
|
Other comprehensive income before reclassifications
|
(36.2
|
)
|
|
—
|
|
|
(0.8
|
)
|
|
—
|
|
|
—
|
|
|
(37.0
|
)
|
||||||
|
Amounts reclassified from accumulated other comprehensive income
|
—
|
|
|
3.3
|
|
|
1.0
|
|
|
—
|
|
|
—
|
|
|
4.3
|
|
||||||
|
Net current - period other comprehensive income
|
(36.2
|
)
|
|
3.3
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
(32.7
|
)
|
||||||
|
Balance, June 28, 2013
|
$
|
(64.1
|
)
|
|
$
|
(81.1
|
)
|
|
$
|
0.3
|
|
|
$
|
7.3
|
|
|
$
|
0.3
|
|
|
$
|
(137.3
|
)
|
|
|
Three Fiscal Months Ended
|
|
Six Fiscal Months Ended
|
|
|
||||
|
|
June 28, 2013
|
|
June 28, 2013
|
|
|
||||
|
|
Amount reclassified from accumulated other comprehensive income
|
|
Amount reclassified from accumulated other comprehensive income
|
|
Affected line item in the Consolidated Statemen
t of Operations and Comprehensive Income (Loss)
|
||||
|
Change in fair value of derivatives:
|
|
|
|
|
|
||||
|
Commodity contracts
|
$
|
0.8
|
|
|
$
|
1.0
|
|
|
Cost of Sales
|
|
Total - Change in fair value of derivatives
|
0.8
|
|
|
1.0
|
|
|
|
||
|
Amortization of defined pension items
|
|
|
|
|
|
||||
|
Prior service cost
|
0.2
|
|
|
0.5
|
|
|
SG&A
|
||
|
Net loss
|
1.4
|
|
|
2.8
|
|
|
SG&A
|
||
|
Total - Amortization of defined benefit pension items
|
1.6
|
|
|
3.3
|
|
|
|
||
|
Total
|
$
|
2.4
|
|
|
$
|
4.3
|
|
|
|
|
14.
|
Share-Based Compensation
|
|
|
Three Fiscal Months Ended
|
||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||
|
Non-qualified stock option expense
|
$
|
1.6
|
|
|
$
|
1.5
|
|
|
Non-vested stock awards expense
|
2.1
|
|
|
2.2
|
|
||
|
Total pre-tax share-based compensation expense
|
$
|
3.7
|
|
|
$
|
3.7
|
|
|
Excess tax benefit on share-based compensation
(1)
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Six Fiscal Months Ended
|
||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||
|
Non-qualified stock option expense
|
$
|
2.7
|
|
|
$
|
2.9
|
|
|
Non-vested stock awards expense
|
3.8
|
|
|
4.3
|
|
||
|
Total pre-tax share-based compensation expense
|
$
|
6.5
|
|
|
$
|
7.2
|
|
|
Excess tax benefit on share-based compensation
(1)
|
$
|
0.1
|
|
|
$
|
0.1
|
|
|
(1)
|
Cash inflows (outflows) recognized as financing activities in the condensed consolidated statements of cash flows.
|
|
Balance, December 31, 2012
|
$
|
18.6
|
|
|
Net income (loss)
|
—
|
|
|
|
Foreign currency translation
|
(1.5
|
)
|
|
|
Balance, June 28, 2013
|
$
|
17.1
|
|
|
17.
|
Earnings (Loss) Per Common Share
|
|
|
Three Fiscal Months Ended
|
|
Six Fiscal Months Ended
|
||||||||||||
|
(in millions, except per share data)
|
June 28, 2013
|
|
June 29, 2012
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||
|
Earnings (loss) per common share – basic:
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
8.2
|
|
|
$
|
17.7
|
|
|
$
|
(37.6
|
)
|
|
$
|
42.6
|
|
|
Less: Net income allocated to participating securities
(4)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income (loss) for basic EPS computations
(1)
|
8.2
|
|
|
17.7
|
|
|
(37.6
|
)
|
|
42.6
|
|
||||
|
Weighted average shares outstanding for basic EPS computation
(2)
|
49.5
|
|
|
49.8
|
|
|
49.6
|
|
|
49.8
|
|
||||
|
Earnings (loss) per common share – basic
(3)
|
$
|
0.17
|
|
|
$
|
0.36
|
|
|
$
|
(0.76
|
)
|
|
$
|
0.86
|
|
|
Earnings (loss) per common share – assuming dilution:
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
8.2
|
|
|
$
|
17.7
|
|
|
$
|
(37.6
|
)
|
|
$
|
42.6
|
|
|
Add: preferred stock dividends, if applicable
|
0.1
|
|
|
0.1
|
|
|
—
|
|
|
0.2
|
|
||||
|
Net income (loss) for diluted EPS computation
(1)
|
$
|
8.3
|
|
|
$
|
17.8
|
|
|
$
|
(37.6
|
)
|
|
$
|
42.8
|
|
|
Weighted average shares outstanding including nonvested shares
|
49.5
|
|
|
49.8
|
|
|
49.6
|
|
|
49.8
|
|
||||
|
Dilutive effect of stock options and restricted stock units
|
1.2
|
|
|
0.9
|
|
|
—
|
|
|
0.9
|
|
||||
|
Dilutive effect of assumed conversion of preferred stock
|
0.3
|
|
|
0.4
|
|
|
—
|
|
|
0.4
|
|
||||
|
Weighted average shares outstanding for diluted EPS computation
(2)
|
51.0
|
|
|
51.1
|
|
|
49.6
|
|
|
51.1
|
|
||||
|
Earnings (loss) per common share – assuming dilution
|
$
|
0.16
|
|
|
$
|
0.35
|
|
|
$
|
(0.76
|
)
|
|
$
|
0.84
|
|
|
(1)
|
Numerator
|
|
(2)
|
Denominator
|
|
(3)
|
Under the two-class method, earnings (loss) per share – basic reflects undistributed earnings per share for both common stock and unvested share-based payment awards (restricted stock).
|
|
(4)
|
Outstanding unvested share-based payment awards that contain rights to non-forfeitable dividends are considered participating securities in undistributed earnings in the calculation above; however, the effect rounded to
$0.0 million
in the
three and six
months ended
June 28, 2013
|
|
Share Price
|
Shares
Underlying
0.875%
Convertible
Notes
|
|
Warrant
Shares
|
|
Total Treasury
Method
Incremental
Shares
(1)
|
|
Shares Due
to the
Company
under
Note Hedges
|
|
Incremental
Shares
Issued by the
Company upon
Conversion
(2)
|
|||||
|
$50.36
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$60.36
|
1,167,502
|
|
|
—
|
|
|
1,167,502
|
|
|
(1,167,502
|
)
|
|
—
|
|
|
$70.36
|
2,003,400
|
|
|
—
|
|
|
2,003,400
|
|
|
(2,003,400
|
)
|
|
—
|
|
|
$80.36
|
2,631,259
|
|
|
382,618
|
|
|
3,013,877
|
|
|
(2,631,259
|
)
|
|
382,618
|
|
|
$90.36
|
3,120,150
|
|
|
1,120,363
|
|
|
4,240,513
|
|
|
(3,120,150
|
)
|
|
1,120,363
|
|
|
$100.36
|
3,511,614
|
|
|
1,711,088
|
|
|
5,222,702
|
|
|
(3,511,614
|
)
|
|
1,711,088
|
|
|
(1)
|
Represents the number of incremental shares that must be included in the calculation of fully diluted shares under GAAP.
|
|
(2)
|
Represents the number of incremental shares to be issued by the Company upon conversion of the 0.875% Convertible Notes, assuming concurrent settlement of the note hedges and warrants.
|
|
Share Price
|
Shares Underlying Subordinated Convertible Notes
|
|
Total Treasury Method Incremental Shares
(1)
|
||
|
$36.75
|
—
|
|
|
—
|
|
|
$38.75
|
603,152
|
|
|
603,152
|
|
|
$40.75
|
1,147,099
|
|
|
1,147,099
|
|
|
$42.75
|
1,640,151
|
|
|
1,640,151
|
|
|
$44.75
|
2,089,131
|
|
|
2,089,131
|
|
|
(1)
|
Represents the number of incremental shares that must be included in the calculation of fully diluted shares under GAAP.
|
|
18.
|
Segment Information
|
|
|
Three Fiscal Months Ended
|
|
Six Fiscal Months Ended
|
||||||||||||
|
(in millions)
|
June 28, 2013
|
|
June 29, 2012
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||
|
Net Sales:
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
706.5
|
|
|
$
|
548.0
|
|
|
$
|
1,411.5
|
|
|
$
|
1,089.2
|
|
|
Europe and Mediterranean
|
422.4
|
|
|
446.6
|
|
|
797.0
|
|
|
862.7
|
|
||||
|
ROW
|
530.2
|
|
|
480.6
|
|
|
994.3
|
|
|
972.8
|
|
||||
|
Total
|
$
|
1,659.1
|
|
|
$
|
1,475.2
|
|
|
$
|
3,202.8
|
|
|
$
|
2,924.7
|
|
|
Segment Operating Income:
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
43.7
|
|
|
$
|
36.6
|
|
|
$
|
81.4
|
|
|
$
|
67.0
|
|
|
Europe and Mediterranean
|
0.8
|
|
|
8.7
|
|
|
(15.4
|
)
|
|
13.2
|
|
||||
|
ROW
|
26.3
|
|
|
22.3
|
|
|
37.6
|
|
|
41.7
|
|
||||
|
Total
|
$
|
70.8
|
|
|
$
|
67.6
|
|
|
$
|
103.6
|
|
|
$
|
121.9
|
|
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Total Assets:
|
|
|
|
||||
|
North America
|
$
|
1,440.6
|
|
|
$
|
1,483.4
|
|
|
Europe and Mediterranean
|
1,366.6
|
|
|
1,329.6
|
|
||
|
ROW
|
2,002.8
|
|
|
2,119.6
|
|
||
|
Total
|
$
|
4,810.0
|
|
|
$
|
4,932.6
|
|
|
19.
|
Commitments and Contingencies
|
|
20.
|
Unconsolidated Affiliated Companies
|
|
21.
|
Fair Value Disclosure
|
|
•
|
Level 1 – Quoted prices in active markets for identical assets or liabilities. Level 1 assets and liabilities include debt and equity securities that are traded in an active exchange market.
|
|
•
|
Level 2 – Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
•
|
Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques for which the determination of fair value requires significant management judgment or estimation.
|
|
|
Fair Value Measurement
|
||||||||||||||||||||||||||||||
|
|
June 28, 2013
|
|
December 31, 2012
|
||||||||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Fair Value
|
||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Derivative assets
|
$
|
—
|
|
|
$
|
7.2
|
|
|
$
|
—
|
|
|
$
|
7.2
|
|
|
$
|
—
|
|
|
$
|
7.1
|
|
|
$
|
—
|
|
|
$
|
7.1
|
|
|
Equity securities
|
19.7
|
|
|
—
|
|
|
—
|
|
|
19.7
|
|
|
17.7
|
|
|
—
|
|
|
—
|
|
|
17.7
|
|
||||||||
|
Total assets
|
$
|
19.7
|
|
|
$
|
7.2
|
|
|
$
|
—
|
|
|
$
|
26.9
|
|
|
$
|
17.7
|
|
|
$
|
7.1
|
|
|
$
|
—
|
|
|
$
|
24.8
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Derivative liabilities
|
$
|
—
|
|
|
$
|
21.8
|
|
|
$
|
—
|
|
|
$
|
21.8
|
|
|
$
|
—
|
|
|
$
|
10.1
|
|
|
$
|
—
|
|
|
$
|
10.1
|
|
|
Total liabilities
|
$
|
—
|
|
|
$
|
21.8
|
|
|
$
|
—
|
|
|
$
|
21.8
|
|
|
$
|
—
|
|
|
$
|
10.1
|
|
|
$
|
—
|
|
|
$
|
10.1
|
|
|
22.
|
Supplemental Guarantor and Parent Company Condensed Financial Information
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
584.9
|
|
|
$
|
1,074.2
|
|
|
$
|
—
|
|
|
$
|
1,659.1
|
|
|
Intercompany
|
15.7
|
|
|
70.9
|
|
|
72.2
|
|
|
(158.8
|
)
|
|
—
|
|
|||||
|
|
15.7
|
|
|
655.8
|
|
|
1,146.4
|
|
|
(158.8
|
)
|
|
1,659.1
|
|
|||||
|
Cost of sales
|
—
|
|
|
572.9
|
|
|
1,036.5
|
|
|
(143.1
|
)
|
|
1,466.3
|
|
|||||
|
Gross profit
|
15.7
|
|
|
82.9
|
|
|
109.9
|
|
|
(15.7
|
)
|
|
192.8
|
|
|||||
|
Selling, general and administrative expenses
|
12.7
|
|
|
49.6
|
|
|
75.4
|
|
|
(15.7
|
)
|
|
122.0
|
|
|||||
|
Operating income
|
3.0
|
|
|
33.3
|
|
|
34.5
|
|
|
—
|
|
|
70.8
|
|
|||||
|
Other income (expense)
|
—
|
|
|
(5.7
|
)
|
|
(9.9
|
)
|
|
—
|
|
|
(15.6
|
)
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
(21.4
|
)
|
|
(28.1
|
)
|
|
(11.7
|
)
|
|
30.6
|
|
|
(30.6
|
)
|
|||||
|
Interest income
|
26.7
|
|
|
3.9
|
|
|
1.5
|
|
|
(30.6
|
)
|
|
1.5
|
|
|||||
|
|
5.3
|
|
|
(24.2
|
)
|
|
(10.2
|
)
|
|
—
|
|
|
(29.1
|
)
|
|||||
|
Income (loss) before income taxes
|
8.3
|
|
|
3.4
|
|
|
14.4
|
|
|
—
|
|
|
26.1
|
|
|||||
|
Income tax (provision) benefit
|
(3.1
|
)
|
|
(6.5
|
)
|
|
(7.9
|
)
|
|
—
|
|
|
(17.5
|
)
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
3.1
|
|
|
6.2
|
|
|
0.2
|
|
|
(9.1
|
)
|
|
0.4
|
|
|||||
|
Net income (loss) including non-controlling interest
|
8.3
|
|
|
3.1
|
|
|
6.7
|
|
|
(9.1
|
)
|
|
9.0
|
|
|||||
|
Less: preferred stock dividends
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
0.7
|
|
|
—
|
|
|
0.7
|
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
8.2
|
|
|
$
|
3.1
|
|
|
$
|
6.0
|
|
|
$
|
(9.1
|
)
|
|
$
|
8.2
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
8.3
|
|
|
$
|
3.1
|
|
|
$
|
6.7
|
|
|
$
|
(9.1
|
)
|
|
$
|
9.0
|
|
|
Currency translation gain (loss)
|
(32.0
|
)
|
|
(32.0
|
)
|
|
(46.0
|
)
|
|
70.3
|
|
|
(39.7
|
)
|
|||||
|
Defined benefit plan adjustments, net of tax
|
0.6
|
|
|
0.6
|
|
|
0.6
|
|
|
(1.1
|
)
|
|
0.7
|
|
|||||
|
Change in fair value of derivatives, net of tax
|
0.8
|
|
|
0.8
|
|
|
—
|
|
|
(0.9
|
)
|
|
0.7
|
|
|||||
|
Comprehensive income (loss), net of tax
|
(22.3
|
)
|
|
(27.5
|
)
|
|
(38.7
|
)
|
|
59.2
|
|
|
(29.3
|
)
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
(7.0
|
)
|
|
—
|
|
|
(7.0
|
)
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
(22.3
|
)
|
|
$
|
(27.5
|
)
|
|
$
|
(31.7
|
)
|
|
$
|
59.2
|
|
|
$
|
(22.3
|
)
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
1,195.1
|
|
|
$
|
2,007.7
|
|
|
$
|
—
|
|
|
$
|
3,202.8
|
|
|
Intercompany
|
29.5
|
|
|
113.1
|
|
|
175.6
|
|
|
(318.2
|
)
|
|
—
|
|
|||||
|
|
29.5
|
|
|
1,308.2
|
|
|
2,183.3
|
|
|
(318.2
|
)
|
|
3,202.8
|
|
|||||
|
Cost of sales
|
—
|
|
|
1,147.3
|
|
|
1,994.5
|
|
|
(288.7
|
)
|
|
2,853.1
|
|
|||||
|
Gross profit
|
29.5
|
|
|
160.9
|
|
|
188.8
|
|
|
(29.5
|
)
|
|
349.7
|
|
|||||
|
Selling, general and administrative expenses
|
23.6
|
|
|
99.3
|
|
|
152.7
|
|
|
(29.5
|
)
|
|
246.1
|
|
|||||
|
Operating income
|
5.9
|
|
|
61.6
|
|
|
36.1
|
|
|
—
|
|
|
103.6
|
|
|||||
|
Other income (expense)
|
—
|
|
|
(7.0
|
)
|
|
(61.3
|
)
|
|
—
|
|
|
(68.3
|
)
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
(42.3
|
)
|
|
(55.0
|
)
|
|
(23.0
|
)
|
|
60.2
|
|
|
(60.1
|
)
|
|||||
|
Interest income
|
52.6
|
|
|
7.4
|
|
|
3.2
|
|
|
(60.2
|
)
|
|
3.0
|
|
|||||
|
|
10.3
|
|
|
(47.6
|
)
|
|
(19.8
|
)
|
|
—
|
|
|
(57.1
|
)
|
|||||
|
Income (loss) before income taxes
|
16.2
|
|
|
7.0
|
|
|
(45.0
|
)
|
|
—
|
|
|
(21.8
|
)
|
|||||
|
Income tax (provision) benefit
|
(6.1
|
)
|
|
(8.5
|
)
|
|
0.9
|
|
|
—
|
|
|
(13.7
|
)
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
(47.5
|
)
|
|
(46.0
|
)
|
|
0.3
|
|
|
93.8
|
|
|
0.6
|
|
|||||
|
Net income (loss) including non-controlling interest
|
(37.4
|
)
|
|
(47.5
|
)
|
|
(43.8
|
)
|
|
93.8
|
|
|
(34.9
|
)
|
|||||
|
Less: preferred stock dividends
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
2.5
|
|
|
—
|
|
|
2.5
|
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
(37.6
|
)
|
|
$
|
(47.5
|
)
|
|
$
|
(46.3
|
)
|
|
$
|
93.8
|
|
|
$
|
(37.6
|
)
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
(37.4
|
)
|
|
$
|
(47.5
|
)
|
|
$
|
(43.8
|
)
|
|
$
|
93.8
|
|
|
$
|
(34.9
|
)
|
|
Currency translation gain (loss)
|
(36.2
|
)
|
|
(36.2
|
)
|
|
(40.3
|
)
|
|
69.4
|
|
|
(43.3
|
)
|
|||||
|
Defined benefit plan adjustments, net of tax
|
3.3
|
|
|
3.3
|
|
|
0.9
|
|
|
(4.1
|
)
|
|
3.4
|
|
|||||
|
Change in fair value of derivatives, net of tax
|
0.2
|
|
|
0.2
|
|
|
—
|
|
|
(0.2
|
)
|
|
0.2
|
|
|||||
|
Comprehensive income (loss), net of tax
|
(70.1
|
)
|
|
(80.2
|
)
|
|
(83.2
|
)
|
|
158.9
|
|
|
(74.6
|
)
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
(4.5
|
)
|
|
—
|
|
|
(4.5
|
)
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
(70.1
|
)
|
|
$
|
(80.2
|
)
|
|
$
|
(78.7
|
)
|
|
$
|
158.9
|
|
|
$
|
(70.1
|
)
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
535.5
|
|
|
$
|
942.6
|
|
|
$
|
—
|
|
|
$
|
1,478.1
|
|
|
Intercompany
|
21.6
|
|
|
—
|
|
|
11.5
|
|
|
(33.1
|
)
|
|
—
|
|
|||||
|
|
21.6
|
|
|
535.5
|
|
|
954.1
|
|
|
(33.1
|
)
|
|
1,478.1
|
|
|||||
|
Cost of sales
|
—
|
|
|
462.5
|
|
|
850.1
|
|
|
(11.5
|
)
|
|
1,301.1
|
|
|||||
|
Gross profit
|
21.6
|
|
|
73.0
|
|
|
104.0
|
|
|
(21.6
|
)
|
|
177.0
|
|
|||||
|
Selling, general and administrative expenses
|
11.4
|
|
|
40.4
|
|
|
74.2
|
|
|
(21.6
|
)
|
|
104.4
|
|
|||||
|
Operating income
|
10.2
|
|
|
32.6
|
|
|
29.8
|
|
|
—
|
|
|
72.6
|
|
|||||
|
Other income (expense)
|
—
|
|
|
(1.2
|
)
|
|
(12.3
|
)
|
|
—
|
|
|
(13.5
|
)
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
(16.1
|
)
|
|
(22.8
|
)
|
|
(11.6
|
)
|
|
25.3
|
|
|
(25.2
|
)
|
|||||
|
Interest income
|
21.9
|
|
|
3.1
|
|
|
1.9
|
|
|
(25.3
|
)
|
|
1.6
|
|
|||||
|
|
5.8
|
|
|
(19.7
|
)
|
|
(9.7
|
)
|
|
—
|
|
|
(23.6
|
)
|
|||||
|
Income (loss) before income taxes
|
16.0
|
|
|
11.7
|
|
|
7.8
|
|
|
—
|
|
|
35.5
|
|
|||||
|
Income tax (provision) benefit
|
(5.6
|
)
|
|
(3.7
|
)
|
|
(2.7
|
)
|
|
—
|
|
|
(12.0
|
)
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
11.5
|
|
|
3.5
|
|
|
—
|
|
|
(14.5
|
)
|
|
0.5
|
|
|||||
|
Net income (loss) including non-controlling interest
|
21.9
|
|
|
11.5
|
|
|
5.1
|
|
|
(14.5
|
)
|
|
24.0
|
|
|||||
|
Less: preferred stock dividends
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
2.1
|
|
|
—
|
|
|
2.1
|
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
21.8
|
|
|
$
|
11.5
|
|
|
$
|
3.0
|
|
|
$
|
(14.5
|
)
|
|
$
|
21.8
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
21.9
|
|
|
$
|
11.5
|
|
|
$
|
5.1
|
|
|
$
|
(14.5
|
)
|
|
$
|
24.0
|
|
|
Currency translation gain (loss)
|
(0.5
|
)
|
|
(5.4
|
)
|
|
(58.3
|
)
|
|
—
|
|
|
(64.2
|
)
|
|||||
|
Defined benefit plan adjustments, net of tax
|
—
|
|
|
—
|
|
|
(2.1
|
)
|
|
—
|
|
|
(2.1
|
)
|
|||||
|
Change in fair value of derivatives, net of tax
|
—
|
|
|
(1.2
|
)
|
|
(2.2
|
)
|
|
—
|
|
|
(3.4
|
)
|
|||||
|
Comprehensive income (loss), net of tax
|
21.4
|
|
|
4.9
|
|
|
(57.5
|
)
|
|
(14.5
|
)
|
|
(45.7
|
)
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
(0.7
|
)
|
|
—
|
|
|
(0.7
|
)
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
21.4
|
|
|
$
|
4.9
|
|
|
$
|
(56.8
|
)
|
|
$
|
(14.5
|
)
|
|
$
|
(45.0
|
)
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Intercompany
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Cost of sales
|
—
|
|
|
—
|
|
|
3.5
|
|
|
—
|
|
|
3.5
|
|
|||||
|
Gross profit
|
—
|
|
|
—
|
|
|
(3.5
|
)
|
|
—
|
|
|
(3.5
|
)
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Operating income
|
—
|
|
|
—
|
|
|
(3.5
|
)
|
|
—
|
|
|
(3.5
|
)
|
|||||
|
Other income (expense)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Income (loss) before income taxes
|
—
|
|
|
—
|
|
|
(3.5
|
)
|
|
—
|
|
|
(3.5
|
)
|
|||||
|
Income tax (provision) benefit
|
—
|
|
|
—
|
|
|
0.5
|
|
|
—
|
|
|
0.5
|
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
(3.0
|
)
|
|
(3.0
|
)
|
|
—
|
|
|
6.0
|
|
|
—
|
|
|||||
|
Net income (loss) including non-controlling interest
|
(3.0
|
)
|
|
(3.0
|
)
|
|
(3.0
|
)
|
|
6.0
|
|
|
(3.0
|
)
|
|||||
|
Less: preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
(3.0
|
)
|
|
$
|
(3.0
|
)
|
|
$
|
(3.0
|
)
|
|
$
|
6.0
|
|
|
$
|
(3.0
|
)
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
(3.0
|
)
|
|
$
|
(3.0
|
)
|
|
$
|
(3.0
|
)
|
|
$
|
6.0
|
|
|
$
|
(3.0
|
)
|
|
Currency translation gain (loss)
|
—
|
|
|
—
|
|
|
4.1
|
|
|
—
|
|
|
4.1
|
|
|||||
|
Defined benefit plan adjustments, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of derivatives, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Comprehensive income (loss), net of tax
|
(3.0
|
)
|
|
(3.0
|
)
|
|
1.1
|
|
|
6.0
|
|
|
1.1
|
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
(3.0
|
)
|
|
$
|
(3.0
|
)
|
|
$
|
1.1
|
|
|
$
|
6.0
|
|
|
$
|
1.1
|
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
(51.6
|
)
|
|
$
|
51.6
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Intercompany
|
—
|
|
|
32.8
|
|
|
43.8
|
|
|
(76.6
|
)
|
|
—
|
|
|||||
|
|
—
|
|
|
(18.8
|
)
|
|
95.4
|
|
|
(76.6
|
)
|
|
—
|
|
|||||
|
Cost of sales
|
—
|
|
|
(15.1
|
)
|
|
91.7
|
|
|
(76.6
|
)
|
|
—
|
|
|||||
|
Gross profit
|
—
|
|
|
(3.7
|
)
|
|
3.7
|
|
|
—
|
|
|
—
|
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
(2.8
|
)
|
|
2.8
|
|
|
—
|
|
|
—
|
|
|||||
|
Operating income
|
—
|
|
|
(0.9
|
)
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|||||
|
Other income (expense)
|
—
|
|
|
0.7
|
|
|
(0.7
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
—
|
|
|
0.2
|
|
|
(0.9
|
)
|
|
0.7
|
|
|
—
|
|
|||||
|
Interest income
|
—
|
|
|
0.7
|
|
|
—
|
|
|
(0.7
|
)
|
|
—
|
|
|||||
|
|
—
|
|
|
0.9
|
|
|
(0.9
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Income (loss) before income taxes
|
—
|
|
|
0.7
|
|
|
(0.7
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Income tax (provision) benefit
|
—
|
|
|
(0.2
|
)
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
—
|
|
|
(0.5
|
)
|
|
0.4
|
|
|
0.1
|
|
|
—
|
|
|||||
|
Net income (loss) including non-controlling interest
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
0.1
|
|
|
—
|
|
|||||
|
Less: preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.1
|
)
|
|
$
|
0.1
|
|
|
$
|
—
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.1
|
)
|
|
$
|
0.1
|
|
|
$
|
—
|
|
|
Currency translation gain (loss)
|
—
|
|
|
(8.8
|
)
|
|
8.8
|
|
|
—
|
|
|
—
|
|
|||||
|
Defined benefit plan adjustments, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of derivatives, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Comprehensive income (loss), net of tax
|
—
|
|
|
(8.8
|
)
|
|
8.7
|
|
|
0.1
|
|
|
—
|
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
—
|
|
|
$
|
(8.8
|
)
|
|
$
|
8.7
|
|
|
$
|
0.1
|
|
|
$
|
—
|
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2.9
|
)
|
|
$
|
—
|
|
|
$
|
(2.9
|
)
|
|
Intercompany
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
—
|
|
|
—
|
|
|
(2.9
|
)
|
|
—
|
|
|
(2.9
|
)
|
|||||
|
Cost of sales
|
—
|
|
|
—
|
|
|
(3.1
|
)
|
|
—
|
|
|
(3.1
|
)
|
|||||
|
Gross profit
|
—
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
0.2
|
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
—
|
|
|
1.7
|
|
|
—
|
|
|
1.7
|
|
|||||
|
Operating income
|
—
|
|
|
—
|
|
|
(1.5
|
)
|
|
—
|
|
|
(1.5
|
)
|
|||||
|
Other income (expense)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Income (loss) before income taxes
|
—
|
|
|
—
|
|
|
(1.5
|
)
|
|
—
|
|
|
(1.5
|
)
|
|||||
|
Income tax (provision) benefit
|
—
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
(1.1
|
)
|
|
(1.1
|
)
|
|
—
|
|
|
2.2
|
|
|
—
|
|
|||||
|
Net income (loss) including non-controlling interest
|
(1.1
|
)
|
|
(1.1
|
)
|
|
(1.2
|
)
|
|
2.2
|
|
|
(1.2
|
)
|
|||||
|
Less: preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
(0.1
|
)
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
(1.1
|
)
|
|
$
|
(1.1
|
)
|
|
$
|
(1.1
|
)
|
|
$
|
2.2
|
|
|
$
|
(1.1
|
)
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
(1.1
|
)
|
|
$
|
(1.1
|
)
|
|
$
|
(1.2
|
)
|
|
$
|
2.2
|
|
|
$
|
(1.2
|
)
|
|
Currency translation gain (loss)
|
(55.1
|
)
|
|
(40.9
|
)
|
|
1.6
|
|
|
96.0
|
|
|
1.6
|
|
|||||
|
Defined benefit plan adjustments, net of tax
|
(2.2
|
)
|
|
(2.2
|
)
|
|
—
|
|
|
4.4
|
|
|
—
|
|
|||||
|
Change in fair value of derivatives, net of tax
|
(3.4
|
)
|
|
(2.2
|
)
|
|
—
|
|
|
5.6
|
|
|
—
|
|
|||||
|
Comprehensive income (loss), net of tax
|
(61.8
|
)
|
|
(46.4
|
)
|
|
0.4
|
|
|
108.2
|
|
|
0.4
|
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
(0.1
|
)
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
(61.8
|
)
|
|
$
|
(46.4
|
)
|
|
$
|
0.5
|
|
|
$
|
108.2
|
|
|
$
|
0.5
|
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
483.9
|
|
|
$
|
991.3
|
|
|
$
|
—
|
|
|
$
|
1,475.2
|
|
|
Intercompany
|
21.6
|
|
|
32.8
|
|
|
55.3
|
|
|
(109.7
|
)
|
|
—
|
|
|||||
|
|
21.6
|
|
|
516.7
|
|
|
1,046.6
|
|
|
(109.7
|
)
|
|
1,475.2
|
|
|||||
|
Cost of sales
|
—
|
|
|
447.4
|
|
|
942.2
|
|
|
(88.1
|
)
|
|
1,301.5
|
|
|||||
|
Gross profit
|
21.6
|
|
|
69.3
|
|
|
104.4
|
|
|
(21.6
|
)
|
|
173.7
|
|
|||||
|
Selling, general and administrative expenses
|
11.4
|
|
|
37.6
|
|
|
78.7
|
|
|
(21.6
|
)
|
|
106.1
|
|
|||||
|
Operating income
|
10.2
|
|
|
31.7
|
|
|
25.7
|
|
|
—
|
|
|
67.6
|
|
|||||
|
Other income (expense)
|
—
|
|
|
(0.5
|
)
|
|
(13.0
|
)
|
|
—
|
|
|
(13.5
|
)
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
(16.1
|
)
|
|
(22.6
|
)
|
|
(12.5
|
)
|
|
26.0
|
|
|
(25.2
|
)
|
|||||
|
Interest income
|
21.9
|
|
|
3.8
|
|
|
1.9
|
|
|
(26.0
|
)
|
|
1.6
|
|
|||||
|
|
5.8
|
|
|
(18.8
|
)
|
|
(10.6
|
)
|
|
—
|
|
|
(23.6
|
)
|
|||||
|
Income (loss) before income taxes
|
16.0
|
|
|
12.4
|
|
|
2.1
|
|
|
—
|
|
|
30.5
|
|
|||||
|
Income tax (provision) benefit
|
(5.6
|
)
|
|
(3.9
|
)
|
|
(1.7
|
)
|
|
—
|
|
|
(11.2
|
)
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
7.4
|
|
|
(1.1
|
)
|
|
0.4
|
|
|
(6.2
|
)
|
|
0.5
|
|
|||||
|
Net income (loss) including non-controlling interest
|
17.8
|
|
|
7.4
|
|
|
0.8
|
|
|
(6.2
|
)
|
|
19.8
|
|
|||||
|
Less: preferred stock dividends
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
2.0
|
|
|
—
|
|
|
2.0
|
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
17.7
|
|
|
$
|
7.4
|
|
|
$
|
(1.2
|
)
|
|
$
|
(6.2
|
)
|
|
$
|
17.7
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
17.8
|
|
|
$
|
7.4
|
|
|
$
|
0.8
|
|
|
$
|
(6.2
|
)
|
|
$
|
19.8
|
|
|
Currency translation gain (loss)
|
(55.6
|
)
|
|
(55.1
|
)
|
|
(43.8
|
)
|
|
96.0
|
|
|
(58.5
|
)
|
|||||
|
Defined benefit plan adjustments, net of tax
|
(2.2
|
)
|
|
(2.2
|
)
|
|
(2.1
|
)
|
|
4.4
|
|
|
(2.1
|
)
|
|||||
|
Change in fair value of derivatives, net of tax
|
(3.4
|
)
|
|
(3.4
|
)
|
|
(2.2
|
)
|
|
5.6
|
|
|
(3.4
|
)
|
|||||
|
Comprehensive income (loss), net of tax
|
(43.4
|
)
|
|
(53.3
|
)
|
|
(47.3
|
)
|
|
99.8
|
|
|
(44.2
|
)
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
(0.8
|
)
|
|
—
|
|
|
(0.8
|
)
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
(43.4
|
)
|
|
$
|
(53.3
|
)
|
|
$
|
(46.5
|
)
|
|
$
|
99.8
|
|
|
$
|
(43.4
|
)
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
1,066.8
|
|
|
$
|
1,843.8
|
|
|
$
|
—
|
|
|
$
|
2,910.6
|
|
|
Intercompany
|
28.9
|
|
|
—
|
|
|
23.1
|
|
|
(52.0
|
)
|
|
—
|
|
|||||
|
|
28.9
|
|
|
1,066.8
|
|
|
1,866.9
|
|
|
(52.0
|
)
|
|
2,910.6
|
|
|||||
|
Cost of sales
|
—
|
|
|
928.3
|
|
|
1,681.2
|
|
|
(23.1
|
)
|
|
2,586.4
|
|
|||||
|
Gross profit
|
28.9
|
|
|
138.5
|
|
|
185.7
|
|
|
(28.9
|
)
|
|
324.2
|
|
|||||
|
Selling, general and administrative expenses
|
23.1
|
|
|
71.6
|
|
|
132.4
|
|
|
(28.9
|
)
|
|
198.2
|
|
|||||
|
Operating income
|
5.8
|
|
|
66.9
|
|
|
53.3
|
|
|
—
|
|
|
126.0
|
|
|||||
|
Other income (expense)
|
—
|
|
|
(0.8
|
)
|
|
(5.9
|
)
|
|
—
|
|
|
(6.7
|
)
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
(31.9
|
)
|
|
(45.9
|
)
|
|
(22.8
|
)
|
|
50.7
|
|
|
(49.9
|
)
|
|||||
|
Interest income
|
43.9
|
|
|
6.3
|
|
|
3.8
|
|
|
(50.7
|
)
|
|
3.3
|
|
|||||
|
|
12.0
|
|
|
(39.6
|
)
|
|
(19.0
|
)
|
|
—
|
|
|
(46.6
|
)
|
|||||
|
Income (loss) before income taxes
|
17.8
|
|
|
26.5
|
|
|
28.4
|
|
|
—
|
|
|
72.7
|
|
|||||
|
Income tax (provision) benefit
|
(6.4
|
)
|
|
(10.9
|
)
|
|
(5.6
|
)
|
|
—
|
|
|
(22.9
|
)
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
35.5
|
|
|
19.9
|
|
|
—
|
|
|
(54.9
|
)
|
|
0.5
|
|
|||||
|
Net income (loss) including non-controlling interest
|
46.9
|
|
|
35.5
|
|
|
22.8
|
|
|
(54.9
|
)
|
|
50.3
|
|
|||||
|
Less: preferred stock dividends
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
3.4
|
|
|
—
|
|
|
3.4
|
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
46.7
|
|
|
$
|
35.5
|
|
|
$
|
19.4
|
|
|
$
|
(54.9
|
)
|
|
$
|
46.7
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
46.9
|
|
|
$
|
35.5
|
|
|
$
|
22.8
|
|
|
$
|
(54.9
|
)
|
|
$
|
50.3
|
|
|
Currency translation gain (loss)
|
0.2
|
|
|
(6.1
|
)
|
|
(14.2
|
)
|
|
—
|
|
|
(20.1
|
)
|
|||||
|
Defined benefit plan adjustments, net of tax
|
—
|
|
|
—
|
|
|
(2.1
|
)
|
|
—
|
|
|
(2.1
|
)
|
|||||
|
Change in fair value of derivatives, net of tax
|
—
|
|
|
1.3
|
|
|
1.3
|
|
|
—
|
|
|
2.6
|
|
|||||
|
Comprehensive income (loss), net of tax
|
47.1
|
|
|
30.7
|
|
|
7.8
|
|
|
(54.9
|
)
|
|
30.7
|
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
3.7
|
|
|
—
|
|
|
3.7
|
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
47.1
|
|
|
$
|
30.7
|
|
|
$
|
4.1
|
|
|
$
|
(54.9
|
)
|
|
$
|
27.0
|
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Intercompany
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Cost of sales
|
—
|
|
|
—
|
|
|
6.2
|
|
|
—
|
|
|
6.2
|
|
|||||
|
Gross profit
|
—
|
|
|
—
|
|
|
(6.2
|
)
|
|
—
|
|
|
(6.2
|
)
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Operating income
|
—
|
|
|
—
|
|
|
(6.2
|
)
|
|
—
|
|
|
(6.2
|
)
|
|||||
|
Other income (expense)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Income (loss) before income taxes
|
—
|
|
|
—
|
|
|
(6.2
|
)
|
|
—
|
|
|
(6.2
|
)
|
|||||
|
Income tax (provision) benefit
|
—
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
|
1.0
|
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
(5.2
|
)
|
|
(5.2
|
)
|
|
—
|
|
|
10.4
|
|
|
—
|
|
|||||
|
Net income (loss) including non-controlling interest
|
(5.2
|
)
|
|
(5.2
|
)
|
|
(5.2
|
)
|
|
10.4
|
|
|
(5.2
|
)
|
|||||
|
Less: preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
(5.2
|
)
|
|
$
|
(5.2
|
)
|
|
$
|
(5.2
|
)
|
|
$
|
10.4
|
|
|
$
|
(5.2
|
)
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
(5.2
|
)
|
|
$
|
(5.2
|
)
|
|
$
|
(5.2
|
)
|
|
$
|
10.4
|
|
|
$
|
(5.2
|
)
|
|
Currency translation gain (loss)
|
—
|
|
|
—
|
|
|
2.3
|
|
|
—
|
|
|
2.3
|
|
|||||
|
Defined benefit plan adjustments, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of derivatives, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Comprehensive income (loss), net of tax
|
(5.2
|
)
|
|
(5.2
|
)
|
|
(2.9
|
)
|
|
10.4
|
|
|
(2.9
|
)
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
(5.2
|
)
|
|
$
|
(5.2
|
)
|
|
$
|
(2.9
|
)
|
|
$
|
10.4
|
|
|
$
|
(2.9
|
)
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
(109.8
|
)
|
|
$
|
109.8
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Intercompany
|
—
|
|
|
61.2
|
|
|
80.8
|
|
|
(142.0
|
)
|
|
—
|
|
|||||
|
|
—
|
|
|
(48.6
|
)
|
|
190.6
|
|
|
(142.0
|
)
|
|
—
|
|
|||||
|
Cost of sales
|
—
|
|
|
(41.7
|
)
|
|
183.7
|
|
|
(142.0
|
)
|
|
—
|
|
|||||
|
Gross profit
|
—
|
|
|
(6.9
|
)
|
|
6.9
|
|
|
—
|
|
|
—
|
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
(6.0
|
)
|
|
6.0
|
|
|
—
|
|
|
—
|
|
|||||
|
Operating income
|
—
|
|
|
(0.9
|
)
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|||||
|
Other income (expense)
|
—
|
|
|
0.1
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
—
|
|
|
0.2
|
|
|
(1.6
|
)
|
|
1.4
|
|
|
—
|
|
|||||
|
Interest income
|
—
|
|
|
1.4
|
|
|
—
|
|
|
(1.4
|
)
|
|
—
|
|
|||||
|
|
—
|
|
|
1.6
|
|
|
(1.6
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Income (loss) before income taxes
|
—
|
|
|
0.8
|
|
|
(0.8
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Income tax (provision) benefit
|
—
|
|
|
(0.2
|
)
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
—
|
|
|
(0.6
|
)
|
|
0.4
|
|
|
0.2
|
|
|
—
|
|
|||||
|
Net income (loss) including non-controlling interest
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
0.2
|
|
|
—
|
|
|||||
|
Less: preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.2
|
)
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.2
|
)
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
Currency translation gain (loss)
|
—
|
|
|
(0.7
|
)
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|||||
|
Defined benefit plan adjustments, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of derivatives, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Comprehensive income (loss), net of tax
|
—
|
|
|
(0.7
|
)
|
|
0.5
|
|
|
0.2
|
|
|
—
|
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
—
|
|
|
$
|
(0.7
|
)
|
|
$
|
0.5
|
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14.1
|
|
|
$
|
—
|
|
|
$
|
14.1
|
|
|
Intercompany
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
—
|
|
|
—
|
|
|
14.1
|
|
|
—
|
|
|
14.1
|
|
|||||
|
Cost of sales
|
—
|
|
|
—
|
|
|
9.3
|
|
|
—
|
|
|
9.3
|
|
|||||
|
Gross profit
|
—
|
|
|
—
|
|
|
4.8
|
|
|
—
|
|
|
4.8
|
|
|||||
|
Selling, general and administrative expenses
|
—
|
|
|
—
|
|
|
2.7
|
|
|
—
|
|
|
2.7
|
|
|||||
|
Operating income
|
—
|
|
|
—
|
|
|
2.1
|
|
|
—
|
|
|
2.1
|
|
|||||
|
Other income (expense)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Income (loss) before income taxes
|
—
|
|
|
—
|
|
|
2.1
|
|
|
—
|
|
|
2.1
|
|
|||||
|
Income tax (provision) benefit
|
—
|
|
|
—
|
|
|
(1.1
|
)
|
|
—
|
|
|
(1.1
|
)
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
1.1
|
|
|
1.1
|
|
|
—
|
|
|
(2.2
|
)
|
|
—
|
|
|||||
|
Net income (loss) including non-controlling interest
|
1.1
|
|
|
1.1
|
|
|
1.0
|
|
|
(2.2
|
)
|
|
1.0
|
|
|||||
|
Less: preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
(0.1
|
)
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
1.1
|
|
|
$
|
1.1
|
|
|
$
|
1.1
|
|
|
$
|
(2.2
|
)
|
|
$
|
1.1
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
1.1
|
|
|
$
|
1.1
|
|
|
$
|
1.0
|
|
|
$
|
(2.2
|
)
|
|
$
|
1.0
|
|
|
Currency translation gain (loss)
|
(17.2
|
)
|
|
(10.4
|
)
|
|
1.0
|
|
|
27.6
|
|
|
1.0
|
|
|||||
|
Defined benefit plan adjustments, net of tax
|
(2.1
|
)
|
|
(2.1
|
)
|
|
—
|
|
|
4.2
|
|
|
—
|
|
|||||
|
Change in fair value of derivatives, net of tax
|
2.5
|
|
|
1.2
|
|
|
—
|
|
|
(3.7
|
)
|
|
—
|
|
|||||
|
Comprehensive income (loss), net of tax
|
(15.7
|
)
|
|
(10.2
|
)
|
|
2.0
|
|
|
25.9
|
|
|
2.0
|
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
(0.1
|
)
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
(15.7
|
)
|
|
$
|
(10.2
|
)
|
|
$
|
2.1
|
|
|
$
|
25.9
|
|
|
$
|
2.1
|
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net sales:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Customers
|
$
|
—
|
|
|
$
|
957.0
|
|
|
$
|
1,967.7
|
|
|
$
|
—
|
|
|
$
|
2,924.7
|
|
|
Intercompany
|
28.9
|
|
|
61.2
|
|
|
103.9
|
|
|
(194.0
|
)
|
|
—
|
|
|||||
|
|
28.9
|
|
|
1,018.2
|
|
|
2,071.6
|
|
|
(194.0
|
)
|
|
2,924.7
|
|
|||||
|
Cost of sales
|
—
|
|
|
886.6
|
|
|
1,880.4
|
|
|
(165.1
|
)
|
|
2,601.9
|
|
|||||
|
Gross profit
|
28.9
|
|
|
131.6
|
|
|
191.2
|
|
|
(28.9
|
)
|
|
322.8
|
|
|||||
|
Selling, general and administrative expenses
|
23.1
|
|
|
65.6
|
|
|
141.1
|
|
|
(28.9
|
)
|
|
200.9
|
|
|||||
|
Operating income
|
5.8
|
|
|
66.0
|
|
|
50.1
|
|
|
—
|
|
|
121.9
|
|
|||||
|
Other income (expense)
|
—
|
|
|
(0.7
|
)
|
|
(6.0
|
)
|
|
—
|
|
|
(6.7
|
)
|
|||||
|
Interest income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
(31.9
|
)
|
|
(45.7
|
)
|
|
(24.4
|
)
|
|
52.1
|
|
|
(49.9
|
)
|
|||||
|
Interest income
|
43.9
|
|
|
7.7
|
|
|
3.8
|
|
|
(52.1
|
)
|
|
3.3
|
|
|||||
|
|
12.0
|
|
|
(38.0
|
)
|
|
(20.6
|
)
|
|
—
|
|
|
(46.6
|
)
|
|||||
|
Income (loss) before income taxes
|
17.8
|
|
|
27.3
|
|
|
23.5
|
|
|
—
|
|
|
68.6
|
|
|||||
|
Income tax (provision) benefit
|
(6.4
|
)
|
|
(11.1
|
)
|
|
(5.5
|
)
|
|
—
|
|
|
(23.0
|
)
|
|||||
|
Equity in net earnings of affiliated companies and subsidiaries
|
31.4
|
|
|
15.2
|
|
|
0.4
|
|
|
(46.5
|
)
|
|
0.5
|
|
|||||
|
Net income (loss) including non-controlling interest
|
42.8
|
|
|
31.4
|
|
|
18.4
|
|
|
(46.5
|
)
|
|
46.1
|
|
|||||
|
Less: preferred stock dividends
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|||||
|
Less: net income (loss) attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
3.3
|
|
|
—
|
|
|
3.3
|
|
|||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
42.6
|
|
|
$
|
31.4
|
|
|
$
|
15.1
|
|
|
$
|
(46.5
|
)
|
|
$
|
42.6
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss)
|
$
|
42.8
|
|
|
$
|
31.4
|
|
|
$
|
18.4
|
|
|
$
|
(46.5
|
)
|
|
$
|
46.1
|
|
|
Currency translation gain (loss)
|
(17.0
|
)
|
|
(17.2
|
)
|
|
(10.2
|
)
|
|
27.6
|
|
|
(16.8
|
)
|
|||||
|
Defined benefit plan adjustments, net of tax
|
(2.1
|
)
|
|
(2.1
|
)
|
|
(2.1
|
)
|
|
4.2
|
|
|
(2.1
|
)
|
|||||
|
Change in fair value of derivatives, net of tax
|
2.5
|
|
|
2.5
|
|
|
1.3
|
|
|
(3.7
|
)
|
|
2.6
|
|
|||||
|
Comprehensive income (loss), net of tax
|
26.2
|
|
|
14.6
|
|
|
7.4
|
|
|
(18.4
|
)
|
|
29.8
|
|
|||||
|
Comprehensive income (loss) attributable to non-controlling interest, net of tax
|
—
|
|
|
—
|
|
|
3.6
|
|
|
—
|
|
|
3.6
|
|
|||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
$
|
26.2
|
|
|
$
|
14.6
|
|
|
$
|
3.8
|
|
|
$
|
(18.4
|
)
|
|
$
|
26.2
|
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
0.1
|
|
|
$
|
27.0
|
|
|
$
|
416.7
|
|
|
$
|
—
|
|
|
$
|
443.8
|
|
|
Receivables, net of allowances
|
—
|
|
|
310.0
|
|
|
945.2
|
|
|
—
|
|
|
1,255.2
|
|
|||||
|
Inventories, net
|
—
|
|
|
459.1
|
|
|
868.1
|
|
|
—
|
|
|
1,327.2
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
23.0
|
|
|
17.6
|
|
|
—
|
|
|
40.6
|
|
|||||
|
Prepaid expenses and other
|
2.1
|
|
|
18.7
|
|
|
111.4
|
|
|
—
|
|
|
132.2
|
|
|||||
|
Total current assets
|
2.2
|
|
|
837.8
|
|
|
2,359.0
|
|
|
—
|
|
|
3,199.0
|
|
|||||
|
Property, plant and equipment, net
|
0.4
|
|
|
233.2
|
|
|
895.8
|
|
|
—
|
|
|
1,129.4
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
16.2
|
|
|
—
|
|
|
16.2
|
|
|||||
|
Intercompany accounts
|
1,640.8
|
|
|
498.3
|
|
|
14.5
|
|
|
(2,153.6
|
)
|
|
—
|
|
|||||
|
Investment in subsidiaries
|
1,006.5
|
|
|
1,335.5
|
|
|
—
|
|
|
(2,342.0
|
)
|
|
—
|
|
|||||
|
Goodwill
|
—
|
|
|
13.8
|
|
|
175.1
|
|
|
—
|
|
|
188.9
|
|
|||||
|
Intangible assets, net
|
—
|
|
|
16.7
|
|
|
176.2
|
|
|
—
|
|
|
192.9
|
|
|||||
|
Unconsolidated affiliated companies
|
—
|
|
|
7.5
|
|
|
11.2
|
|
|
—
|
|
|
18.7
|
|
|||||
|
Other non-current assets
|
14.6
|
|
|
27.9
|
|
|
22.4
|
|
|
—
|
|
|
64.9
|
|
|||||
|
Total assets
|
$
|
2,664.5
|
|
|
$
|
2,970.7
|
|
|
$
|
3,670.4
|
|
|
$
|
(4,495.6
|
)
|
|
$
|
4,810.0
|
|
|
Liabilities and Total Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
126.2
|
|
|
$
|
832.3
|
|
|
$
|
—
|
|
|
$
|
958.5
|
|
|
Accrued liabilities
|
11.8
|
|
|
96.2
|
|
|
340.0
|
|
|
—
|
|
|
448.0
|
|
|||||
|
Current portion of long-term debt
|
345.3
|
|
|
—
|
|
|
252.2
|
|
|
|
|
|
597.5
|
|
|||||
|
Total current liabilities
|
357.1
|
|
|
222.4
|
|
|
1,424.5
|
|
|
—
|
|
|
2,004.0
|
|
|||||
|
Long-term debt
|
901.2
|
|
|
13.9
|
|
|
32.9
|
|
|
—
|
|
|
948.0
|
|
|||||
|
Deferred income taxes
|
166.5
|
|
|
(31.4
|
)
|
|
80.2
|
|
|
—
|
|
|
215.3
|
|
|||||
|
Intercompany accounts
|
0.1
|
|
|
1,653.2
|
|
|
500.3
|
|
|
(2,153.6
|
)
|
|
—
|
|
|||||
|
Other liabilities
|
1.1
|
|
|
106.1
|
|
|
171.1
|
|
|
—
|
|
|
278.3
|
|
|||||
|
Total liabilities
|
1,426.0
|
|
|
1,964.2
|
|
|
2,209.0
|
|
|
(2,153.6
|
)
|
|
3,445.6
|
|
|||||
|
Redeemable non-controlling interest
|
—
|
|
|
—
|
|
|
17.1
|
|
|
—
|
|
|
17.1
|
|
|||||
|
Total Company shareholders’ equity
|
1,238.5
|
|
|
1,006.5
|
|
|
1,335.5
|
|
|
(2,342.0
|
)
|
|
1,238.5
|
|
|||||
|
Non-controlling interest
|
—
|
|
|
—
|
|
|
108.8
|
|
|
—
|
|
|
108.8
|
|
|||||
|
Total liabilities and equity
|
$
|
2,664.5
|
|
|
$
|
2,970.7
|
|
|
$
|
3,670.4
|
|
|
$
|
(4,495.6
|
)
|
|
$
|
4,810.0
|
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash
|
$
|
65.3
|
|
|
$
|
44.2
|
|
|
$
|
528.7
|
|
|
$
|
—
|
|
|
$
|
638.2
|
|
|
Receivables, net of allowances
|
—
|
|
|
277.6
|
|
|
912.1
|
|
|
—
|
|
|
1,189.7
|
|
|||||
|
Inventories
|
—
|
|
|
460.0
|
|
|
791.6
|
|
|
—
|
|
|
1,251.6
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
24.4
|
|
|
14.7
|
|
|
—
|
|
|
39.1
|
|
|||||
|
Prepaid expenses and other
|
2.3
|
|
|
20.9
|
|
|
92.8
|
|
|
—
|
|
|
116.0
|
|
|||||
|
Total current assets
|
67.6
|
|
|
827.1
|
|
|
2,339.9
|
|
|
—
|
|
|
3,234.6
|
|
|||||
|
Property, plant and equipment, net
|
0.4
|
|
|
238.2
|
|
|
961.2
|
|
|
—
|
|
|
1,199.8
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
12.8
|
|
|
—
|
|
|
12.8
|
|
|||||
|
Intercompany accounts
|
1,566.7
|
|
|
491.0
|
|
|
40.2
|
|
|
(2,097.9
|
)
|
|
—
|
|
|||||
|
Investment in subsidiaries
|
1,108.5
|
|
|
1,390.4
|
|
|
—
|
|
|
(2,498.9
|
)
|
|
—
|
|
|||||
|
Goodwill
|
—
|
|
|
15.0
|
|
|
169.4
|
|
|
—
|
|
|
184.4
|
|
|||||
|
Intangible assets, net
|
—
|
|
|
17.7
|
|
|
185.4
|
|
|
—
|
|
|
203.1
|
|
|||||
|
Unconsolidated affiliated companies
|
—
|
|
|
7.3
|
|
|
11.9
|
|
|
—
|
|
|
19.2
|
|
|||||
|
Other non-current assets
|
15.3
|
|
|
26.4
|
|
|
24.3
|
|
|
—
|
|
|
66.0
|
|
|||||
|
Total assets
|
$
|
2,758.5
|
|
|
$
|
3,013.1
|
|
|
$
|
3,745.1
|
|
|
$
|
(4,596.8
|
)
|
|
$
|
4,919.9
|
|
|
Liabilities and Total Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
103.8
|
|
|
$
|
899.2
|
|
|
$
|
—
|
|
|
$
|
1,003.0
|
|
|
Accrued liabilities
|
12.1
|
|
|
110.6
|
|
|
340.7
|
|
|
—
|
|
|
463.4
|
|
|||||
|
Current portion of long-term debt
|
334.6
|
|
|
—
|
|
|
176.6
|
|
|
—
|
|
|
511.2
|
|
|||||
|
Total current liabilities
|
346.7
|
|
|
214.4
|
|
|
1,416.5
|
|
|
—
|
|
|
1,977.6
|
|
|||||
|
Long-term debt
|
900.5
|
|
|
—
|
|
|
38.4
|
|
|
—
|
|
|
938.9
|
|
|||||
|
Deferred income taxes
|
156.9
|
|
|
(18.2
|
)
|
|
82.8
|
|
|
—
|
|
|
221.5
|
|
|||||
|
Intercompany accounts
|
—
|
|
|
1,606.9
|
|
|
491.0
|
|
|
(2,097.9
|
)
|
|
—
|
|
|||||
|
Other liabilities
|
1.1
|
|
|
101.5
|
|
|
190.0
|
|
|
—
|
|
|
292.6
|
|
|||||
|
Total liabilities
|
1,405.2
|
|
|
1,904.6
|
|
|
2,218.7
|
|
|
(2,097.9
|
)
|
|
3,430.6
|
|
|||||
|
Redeemable non-controlling interest
|
—
|
|
|
—
|
|
|
18.6
|
|
|
—
|
|
|
18.6
|
|
|||||
|
Total Company shareholders’ equity
|
1,353.3
|
|
|
1,108.5
|
|
|
1,390.4
|
|
|
(2,498.9
|
)
|
|
1,353.3
|
|
|||||
|
Non-controlling interest
|
—
|
|
|
—
|
|
|
117.4
|
|
|
—
|
|
|
117.4
|
|
|||||
|
Total liabilities and equity
|
$
|
2,758.5
|
|
|
$
|
3,013.1
|
|
|
$
|
3,745.1
|
|
|
$
|
(4,596.8
|
)
|
|
$
|
4,919.9
|
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(15.9
|
)
|
|
$
|
—
|
|
|
$
|
(15.9
|
)
|
|
Receivables, net of allowances
|
—
|
|
|
—
|
|
|
(7.6
|
)
|
|
—
|
|
|
(7.6
|
)
|
|||||
|
Inventories
|
—
|
|
|
—
|
|
|
22.0
|
|
|
—
|
|
|
22.0
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
0.4
|
|
|||||
|
Prepaid expenses and other
|
—
|
|
|
—
|
|
|
17.0
|
|
|
—
|
|
|
17.0
|
|
|||||
|
Total current assets
|
—
|
|
|
—
|
|
|
15.9
|
|
|
—
|
|
|
15.9
|
|
|||||
|
Property, plant and equipment, net
|
—
|
|
|
—
|
|
|
(5.9
|
)
|
|
—
|
|
|
(5.9
|
)
|
|||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Intercompany accounts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Investment in subsidiaries
|
(21.6
|
)
|
|
(23.0
|
)
|
|
—
|
|
|
44.6
|
|
|
—
|
|
|||||
|
Goodwill
|
—
|
|
|
—
|
|
|
3.2
|
|
|
—
|
|
|
3.2
|
|
|||||
|
Intangible assets, net
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
(0.2
|
)
|
|||||
|
Unconsolidated affiliated companies
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
—
|
|
|
(0.3
|
)
|
|||||
|
Other non-current assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total assets
|
$
|
(21.6
|
)
|
|
$
|
(23.0
|
)
|
|
$
|
12.7
|
|
|
$
|
44.6
|
|
|
$
|
12.7
|
|
|
Liabilities and Total Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Accrued liabilities
|
—
|
|
|
(1.5
|
)
|
|
34.2
|
|
|
—
|
|
|
32.7
|
|
|||||
|
Current portion of long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total current liabilities
|
—
|
|
|
(1.5
|
)
|
|
34.2
|
|
|
—
|
|
|
32.7
|
|
|||||
|
Long-term debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
2.4
|
|
|
—
|
|
|
2.4
|
|
|||||
|
Intercompany accounts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other liabilities
|
—
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Total liabilities
|
—
|
|
|
(1.4
|
)
|
|
36.6
|
|
|
—
|
|
|
35.2
|
|
|||||
|
Redeemable non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total Company shareholders’ equity
|
(21.6
|
)
|
|
(21.6
|
)
|
|
(23.0
|
)
|
|
44.6
|
|
|
(21.6
|
)
|
|||||
|
Non-controlling interest
|
—
|
|
|
—
|
|
|
(0.9
|
)
|
|
—
|
|
|
(0.9
|
)
|
|||||
|
Total liabilities and equity
|
$
|
(21.6
|
)
|
|
$
|
(23.0
|
)
|
|
$
|
12.7
|
|
|
$
|
44.6
|
|
|
$
|
12.7
|
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash
|
$
|
65.3
|
|
|
$
|
44.2
|
|
|
$
|
512.8
|
|
|
$
|
—
|
|
|
$
|
622.3
|
|
|
Receivables, net of allowances
|
—
|
|
|
277.6
|
|
|
904.5
|
|
|
—
|
|
|
1,182.1
|
|
|||||
|
Inventories
|
—
|
|
|
460.0
|
|
|
813.6
|
|
|
—
|
|
|
1,273.6
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
24.4
|
|
|
15.1
|
|
|
—
|
|
|
39.5
|
|
|||||
|
Prepaid expenses and other
|
2.3
|
|
|
20.9
|
|
|
109.8
|
|
|
—
|
|
|
133.0
|
|
|||||
|
Total current assets
|
67.6
|
|
|
827.1
|
|
|
2,355.8
|
|
|
—
|
|
|
3,250.5
|
|
|||||
|
Property, plant and equipment, net
|
0.4
|
|
|
238.2
|
|
|
955.3
|
|
|
—
|
|
|
1,193.9
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
12.8
|
|
|
—
|
|
|
12.8
|
|
|||||
|
Intercompany accounts
|
1,566.7
|
|
|
491.0
|
|
|
40.2
|
|
|
(2,097.9
|
)
|
|
—
|
|
|||||
|
Investment in subsidiaries
|
1,086.9
|
|
|
1,367.4
|
|
|
—
|
|
|
(2,454.3
|
)
|
|
—
|
|
|||||
|
Goodwill
|
—
|
|
|
15.0
|
|
|
172.6
|
|
|
—
|
|
|
187.6
|
|
|||||
|
Intangible assets, net
|
—
|
|
|
17.7
|
|
|
185.2
|
|
|
—
|
|
|
202.9
|
|
|||||
|
Unconsolidated affiliated companies
|
—
|
|
|
7.3
|
|
|
11.6
|
|
|
—
|
|
|
18.9
|
|
|||||
|
Other non-current assets
|
15.3
|
|
|
26.4
|
|
|
24.3
|
|
|
—
|
|
|
66.0
|
|
|||||
|
Total assets
|
$
|
2,736.9
|
|
|
$
|
2,990.1
|
|
|
$
|
3,757.8
|
|
|
$
|
(4,552.2
|
)
|
|
$
|
4,932.6
|
|
|
Liabilities and Total Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
—
|
|
|
$
|
103.8
|
|
|
$
|
899.2
|
|
|
$
|
—
|
|
|
$
|
1,003.0
|
|
|
Accrued liabilities
|
12.1
|
|
|
109.1
|
|
|
374.9
|
|
|
—
|
|
|
496.1
|
|
|||||
|
Current portion of long-term debt
|
334.6
|
|
|
—
|
|
|
176.6
|
|
|
—
|
|
|
511.2
|
|
|||||
|
Total current liabilities
|
346.7
|
|
|
212.9
|
|
|
1,450.7
|
|
|
—
|
|
|
2,010.3
|
|
|||||
|
Long-term debt
|
900.5
|
|
|
—
|
|
|
38.4
|
|
|
—
|
|
|
938.9
|
|
|||||
|
Deferred income taxes
|
156.9
|
|
|
(18.2
|
)
|
|
85.2
|
|
|
—
|
|
|
223.9
|
|
|||||
|
Intercompany accounts
|
—
|
|
|
1,606.9
|
|
|
491.0
|
|
|
(2,097.9
|
)
|
|
—
|
|
|||||
|
Other liabilities
|
1.1
|
|
|
101.6
|
|
|
190.0
|
|
|
—
|
|
|
292.7
|
|
|||||
|
Total liabilities
|
1,405.2
|
|
|
1,903.2
|
|
|
2,255.3
|
|
|
(2,097.9
|
)
|
|
3,465.8
|
|
|||||
|
Redeemable non-controlling interest
|
—
|
|
|
—
|
|
|
18.6
|
|
|
—
|
|
|
18.6
|
|
|||||
|
Total Company shareholders’ equity
|
1,331.7
|
|
|
1,086.9
|
|
|
1,367.4
|
|
|
(2,454.3
|
)
|
|
1,331.7
|
|
|||||
|
Non-controlling interest
|
—
|
|
|
—
|
|
|
116.5
|
|
|
—
|
|
|
116.5
|
|
|||||
|
Total liabilities and equity
|
$
|
2,736.9
|
|
|
$
|
2,990.1
|
|
|
$
|
3,757.8
|
|
|
$
|
(4,552.2
|
)
|
|
$
|
4,932.6
|
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net cash flows of operating activities
|
$
|
32.5
|
|
|
$
|
(12.9
|
)
|
|
$
|
(187.3
|
)
|
|
$
|
—
|
|
|
$
|
(167.7
|
)
|
|
Cash flows of investing activities:
|
|
|
—
|
|
|
|
|
|
|
|
|||||||||
|
Capital expenditures
|
—
|
|
|
(15.3
|
)
|
|
(30.1
|
)
|
|
—
|
|
|
(45.4
|
)
|
|||||
|
Proceeds from properties sold
|
—
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
(2.3
|
)
|
|
(4.6
|
)
|
|
—
|
|
|
(6.9
|
)
|
|||||
|
Other
|
—
|
|
|
(24.1
|
)
|
|
24.2
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Net cash flows of investing activities
|
—
|
|
|
(41.6
|
)
|
|
(10.5
|
)
|
|
—
|
|
|
(52.1
|
)
|
|||||
|
Cash flows of financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Dividends paid
|
(9.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9.1
|
)
|
|||||
|
Excess tax benefits from stock-based compensation
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Intercompany accounts
|
(70.3
|
)
|
|
33.0
|
|
|
37.3
|
|
|
—
|
|
|
—
|
|
|||||
|
Proceeds from other debt
|
—
|
|
|
14.6
|
|
|
597.2
|
|
|
—
|
|
|
611.8
|
|
|||||
|
Repayments of other debt
|
—
|
|
|
(0.8
|
)
|
|
(513.1
|
)
|
|
—
|
|
|
(513.9
|
)
|
|||||
|
Issuance of long-term debt
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Dividends paid to non-controlling interest
|
—
|
|
|
—
|
|
|
(3.2
|
)
|
|
—
|
|
|
(3.2
|
)
|
|||||
|
Purchase of treasury shares
|
(19.0
|
)
|
|
|
|
|
|
|
|
|
|
|
(19.0
|
)
|
|||||
|
Proceeds from exercise of stock options
|
0.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.6
|
|
|||||
|
Net cash flows of financing activities
|
(97.7
|
)
|
|
46.8
|
|
|
118.2
|
|
|
—
|
|
|
67.3
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
(9.5
|
)
|
|
(16.5
|
)
|
|
—
|
|
|
(26.0
|
)
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
(65.2
|
)
|
|
(17.2
|
)
|
|
(96.1
|
)
|
|
—
|
|
|
(178.5
|
)
|
|||||
|
Cash and cash equivalents – beginning of period
|
65.3
|
|
|
44.2
|
|
|
512.8
|
|
|
—
|
|
|
622.3
|
|
|||||
|
Cash and cash equivalents – end of period
|
$
|
0.1
|
|
|
$
|
27.0
|
|
|
$
|
416.7
|
|
|
$
|
—
|
|
|
$
|
443.8
|
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net cash flows of operating activities
|
$
|
33.1
|
|
|
$
|
(42.6
|
)
|
|
$
|
(7.6
|
)
|
|
$
|
—
|
|
|
$
|
(17.1
|
)
|
|
Cash flows of investing activities:
|
|
|
|
|
—
|
|
|
|
|
|
|||||||||
|
Capital expenditures
|
—
|
|
|
(12.1
|
)
|
|
(51.8
|
)
|
|
—
|
|
|
(63.9
|
)
|
|||||
|
Proceeds from properties sold
|
—
|
|
|
—
|
|
|
4.2
|
|
|
—
|
|
|
4.2
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
—
|
|
|
(7.3
|
)
|
|
—
|
|
|
(7.3
|
)
|
|||||
|
Other
|
—
|
|
|
(13.6
|
)
|
|
13.5
|
|
|
—
|
|
|
(0.1
|
)
|
|||||
|
Net cash flows of investing activities
|
—
|
|
|
(25.7
|
)
|
|
(41.4
|
)
|
|
—
|
|
|
(67.1
|
)
|
|||||
|
Cash flows of financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Dividends paid
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|||||
|
Excess tax benefits from stock-based compensation
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Intercompany accounts
|
(33.2
|
)
|
|
44.5
|
|
|
(11.3
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Proceeds from other debt
|
—
|
|
|
466.3
|
|
|
411.5
|
|
|
—
|
|
|
877.8
|
|
|||||
|
Repayments of other debt
|
—
|
|
|
(439.9
|
)
|
|
(350.9
|
)
|
|
—
|
|
|
(790.8
|
)
|
|||||
|
Dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
(1.9
|
)
|
|
—
|
|
|
(1.9
|
)
|
|||||
|
Proceeds from exercise of stock options
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Net cash flows of financing activities
|
(33.2
|
)
|
|
70.9
|
|
|
47.4
|
|
|
—
|
|
|
85.1
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
0.1
|
|
|
(4.8
|
)
|
|
8.5
|
|
|
—
|
|
|
3.8
|
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
—
|
|
|
(2.2
|
)
|
|
6.9
|
|
|
—
|
|
|
4.7
|
|
|||||
|
Cash and cash equivalents - beginning of period
|
0.1
|
|
|
12.4
|
|
|
421.6
|
|
|
—
|
|
|
434.1
|
|
|||||
|
Cash and cash equivalents - end of period
|
$
|
0.1
|
|
|
$
|
10.2
|
|
|
$
|
428.5
|
|
|
$
|
—
|
|
|
$
|
438.8
|
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net cash flows of operating activities
|
$
|
—
|
|
|
$
|
(1.1
|
)
|
|
$
|
1.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Cash flows of investing activities:
|
|
|
|
|
—
|
|
|
|
|
|
|||||||||
|
Capital expenditures
|
—
|
|
|
0.4
|
|
|
(0.4
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Proceeds from properties sold
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net cash flows of investing activities
|
—
|
|
|
0.4
|
|
|
(0.4
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Cash flows of financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Dividends paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Excess tax benefits from stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Intercompany accounts
|
—
|
|
|
(1.7
|
)
|
|
1.7
|
|
|
—
|
|
|
—
|
|
|||||
|
Proceeds from other debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Repayments of other debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Proceeds from exercise of stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net cash flows of financing activities
|
—
|
|
|
(1.7
|
)
|
|
1.7
|
|
|
—
|
|
|
—
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
(0.2
|
)
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
—
|
|
|
(2.6
|
)
|
|
2.6
|
|
|
—
|
|
|
—
|
|
|||||
|
Cash and cash equivalents - beginning of period
|
—
|
|
|
(3.9
|
)
|
|
3.9
|
|
|
—
|
|
|
—
|
|
|||||
|
Cash and cash equivalents - end of period
|
$
|
—
|
|
|
$
|
(6.5
|
)
|
|
$
|
6.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net cash flows of operating activities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.2
|
)
|
|
$
|
—
|
|
|
$
|
(0.2
|
)
|
|
Cash flows of investing activities:
|
|
|
|
|
—
|
|
|
|
|
|
|||||||||
|
Capital expenditures
|
—
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
0.2
|
|
|||||
|
Proceeds from properties sold
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net cash flows of investing activities
|
—
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
0.2
|
|
|||||
|
Cash flows of financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Dividends paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Excess tax benefits from stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Intercompany accounts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Proceeds from other debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Repayments of other debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Proceeds from exercise of stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net cash flows of financing activities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Cash and cash equivalents - beginning of period
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Cash and cash equivalents - end of period
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Parent
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||
|
Net cash flows of operating activities
|
$
|
33.1
|
|
|
$
|
(43.7
|
)
|
|
$
|
(6.7
|
)
|
|
$
|
—
|
|
|
$
|
(17.3
|
)
|
|
Cash flows of investing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital expenditures
|
—
|
|
|
(11.7
|
)
|
|
(52.0
|
)
|
|
—
|
|
|
(63.7
|
)
|
|||||
|
Proceeds from properties sold
|
—
|
|
|
—
|
|
|
4.2
|
|
|
—
|
|
|
4.2
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
—
|
|
|
(7.3
|
)
|
|
—
|
|
|
(7.3
|
)
|
|||||
|
Other
|
—
|
|
|
(13.6
|
)
|
|
13.5
|
|
|
—
|
|
|
(0.1
|
)
|
|||||
|
Net cash flows of investing activities
|
—
|
|
|
(25.3
|
)
|
|
(41.6
|
)
|
|
—
|
|
|
(66.9
|
)
|
|||||
|
Cash flows of financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Dividends paid
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.2
|
)
|
|||||
|
Excess tax benefits from stock-based compensation
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Intercompany accounts
|
(33.2
|
)
|
|
42.8
|
|
|
(9.6
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Proceeds from other debt
|
—
|
|
|
466.3
|
|
|
411.5
|
|
|
—
|
|
|
877.8
|
|
|||||
|
Repayments of other debt
|
—
|
|
|
(439.9
|
)
|
|
(350.9
|
)
|
|
—
|
|
|
(790.8
|
)
|
|||||
|
Dividends paid to non-controlling interests
|
—
|
|
|
—
|
|
|
(1.9
|
)
|
|
—
|
|
|
(1.9
|
)
|
|||||
|
Proceeds from exercise of stock options
|
0.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|||||
|
Net cash flows of financing activities
|
(33.2
|
)
|
|
69.2
|
|
|
49.1
|
|
|
—
|
|
|
85.1
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
0.1
|
|
|
(5.0
|
)
|
|
8.7
|
|
|
—
|
|
|
3.8
|
|
|||||
|
Increase (decrease) in cash and cash equivalents
|
—
|
|
|
(4.8
|
)
|
|
9.5
|
|
|
—
|
|
|
4.7
|
|
|||||
|
Cash and cash equivalents - beginning of period
|
0.1
|
|
|
8.5
|
|
|
425.5
|
|
|
—
|
|
|
434.1
|
|
|||||
|
Cash and cash equivalents - end of period
|
$
|
0.1
|
|
|
$
|
3.7
|
|
|
$
|
435.0
|
|
|
$
|
—
|
|
|
$
|
438.8
|
|
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
Beginning Balance
|
$
|
1,566.7
|
|
|
$
|
1,210.4
|
|
|
Non-cash transactions
|
|
|
|
||||
|
Deferred tax
|
3.5
|
|
|
5.9
|
|
||
|
Equity based awards
|
4.9
|
|
|
11.7
|
|
||
|
Foreign currency and other
|
(4.7
|
)
|
|
(3.4
|
)
|
||
|
Cash transactions
|
70.3
|
|
|
342.1
|
|
||
|
Ending Balance
|
$
|
1,640.7
|
|
|
$
|
1,566.7
|
|
|
(in millions)
|
June 28, 2013
|
|
December 31, 2012
|
||||
|
5.75% Senior Notes due 2022
|
$
|
600.0
|
|
|
$
|
600.0
|
|
|
Subordinated Convertible Notes due 2029
|
429.5
|
|
|
429.5
|
|
||
|
Debt discount on Subordinated Convertible Notes due 2029
|
(262.3
|
)
|
|
(263.0
|
)
|
||
|
0.875% Convertible Notes due 2013
|
355.0
|
|
|
355.0
|
|
||
|
Debt discount on 0.875% Convertible Notes due 2013
|
(9.7
|
)
|
|
(20.4
|
)
|
||
|
Senior Floating Rate Notes
|
125.0
|
|
|
125.0
|
|
||
|
Other
|
9.0
|
|
|
9.0
|
|
||
|
Total Parent Company debt
|
1,246.5
|
|
|
1,235.1
|
|
||
|
Less current maturities
|
345.3
|
|
|
334.6
|
|
||
|
Parent Company Long-term debt
|
$
|
901.2
|
|
|
$
|
900.5
|
|
|
(in millions)
|
Q2 2014
|
|
Q2 2015
|
|
Q2 2016
|
|
Q2 2017
|
|
Q2 2018
|
||||||||||
|
Debt maturities twelve month period ending
|
$
|
345.3
|
|
|
$
|
125.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
23.
|
Restatement of Condensed Consolidated Financial Statements
|
|
•
|
The Company incorrectly recorded foreign currency adjustments related to certain intercompany transactions between the Company's U.S. and Canadian subsidiaries.
|
|
•
|
The Company also made erroneous foreign currency adjustments related to inventory and property, plant and equipment within the Company's Mexican subsidiary.
|
|
|
Three Fiscal Months Ended June 29, 2012
|
|||||||||||||||||||||||
|
(in millions, except per share data)
|
As Originally Filed
|
Effect of Restatement #1
|
Restatement #1
|
Brazil VAT
|
Brazil Bill and Hold
|
Other Immaterial Adjustments
|
Effect of Restatement #2
|
Restated
|
||||||||||||||||
|
Net sales
|
$
|
1,478.1
|
|
$
|
—
|
|
$
|
1,478.1
|
|
$
|
—
|
|
$
|
(4.7
|
)
|
$
|
1.8
|
|
$
|
(2.9
|
)
|
$
|
1,475.2
|
|
|
Cost of sales
|
1,301.1
|
|
3.5
|
|
1,304.6
|
|
0.2
|
|
(2.5
|
)
|
(0.8
|
)
|
(3.1
|
)
|
1,301.5
|
|
||||||||
|
Gross profit
|
177.0
|
|
(3.5
|
)
|
173.5
|
|
(0.2
|
)
|
(2.2
|
)
|
2.6
|
|
0.2
|
|
173.7
|
|
||||||||
|
Selling, general and administrative expenses
|
104.4
|
|
—
|
|
104.4
|
|
—
|
|
—
|
|
1.7
|
|
1.7
|
|
106.1
|
|
||||||||
|
Operating income
|
72.6
|
|
(3.5
|
)
|
69.1
|
|
(0.2
|
)
|
(2.2
|
)
|
0.9
|
|
(1.5
|
)
|
67.6
|
|
||||||||
|
Income before income taxes
|
35.5
|
|
(3.5
|
)
|
32.0
|
|
(0.2
|
)
|
(2.2
|
)
|
0.9
|
|
(1.5
|
)
|
30.5
|
|
||||||||
|
Income tax (provision) benefit
|
(12.0
|
)
|
0.5
|
|
(11.5
|
)
|
—
|
|
0.7
|
|
(0.4
|
)
|
0.3
|
|
(11.2
|
)
|
||||||||
|
Net income including noncontrolling interest
|
24.0
|
|
(3.0
|
)
|
21.0
|
|
(0.2
|
)
|
(1.5
|
)
|
0.5
|
|
(1.2
|
)
|
19.8
|
|
||||||||
|
Net income attributable to noncontrolling interest
|
2.1
|
|
—
|
|
2.1
|
|
—
|
|
—
|
|
(0.1
|
)
|
(0.1
|
)
|
2.0
|
|
||||||||
|
Net income attributable to Company common shareholders
|
21.8
|
|
(3.0
|
)
|
18.8
|
|
(0.2
|
)
|
(1.5
|
)
|
0.6
|
|
(1.1
|
)
|
17.7
|
|
||||||||
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net income (loss)
|
24.0
|
|
(3.0
|
)
|
21.0
|
|
(0.2
|
)
|
(1.5
|
)
|
0.5
|
|
(1.2
|
)
|
19.8
|
|
||||||||
|
Currency translation gain (loss)
|
(64.2
|
)
|
4.1
|
|
(60.1
|
)
|
1.2
|
|
0.5
|
|
(0.1
|
)
|
1.6
|
|
(58.5
|
)
|
||||||||
|
Comprehensive income (loss), net of tax
|
(45.7
|
)
|
1.1
|
|
(44.6
|
)
|
1.0
|
|
(1.0
|
)
|
0.4
|
|
0.4
|
|
(44.2
|
)
|
||||||||
|
Comprehensive income (loss) attributable to noncontrolling interest, net of tax
|
(0.7
|
)
|
—
|
|
(0.7
|
)
|
—
|
|
—
|
|
(0.1
|
)
|
(0.1
|
)
|
(0.8
|
)
|
||||||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
(45.0
|
)
|
1.1
|
|
(43.9
|
)
|
1.0
|
|
(1.0
|
)
|
0.5
|
|
0.5
|
|
(43.4
|
)
|
||||||||
|
Earnings per common share - basic
|
0.44
|
|
(0.06
|
)
|
0.38
|
|
—
|
|
(0.03
|
)
|
0.01
|
|
(0.02
|
)
|
0.36
|
|
||||||||
|
Earnings per common share - assuming dilution
|
0.43
|
|
(0.06
|
)
|
0.37
|
|
—
|
|
(0.03
|
)
|
0.01
|
|
(0.02
|
)
|
0.35
|
|
||||||||
|
|
Six Fiscal Months Ended June 29, 2012
|
|||||||||||||||||||||||
|
(in millions, except per share data)
|
As Originally Filed
|
Effect of Restatement #1
|
Restatement #1
|
Brazil VAT
|
Brazil Bill and Hold
|
Other Immaterial Adjustments
|
Effect of Restatement #2
|
Restated
|
||||||||||||||||
|
Net sales
|
$
|
2,910.6
|
|
$
|
—
|
|
$
|
2,910.6
|
|
$
|
—
|
|
$
|
8.9
|
|
$
|
5.2
|
|
$
|
14.1
|
|
$
|
2,924.7
|
|
|
Cost of sales
|
2,586.4
|
|
6.2
|
|
2,592.6
|
|
0.7
|
|
7.5
|
|
1.1
|
|
9.3
|
|
2,601.9
|
|
||||||||
|
Gross profit
|
324.2
|
|
(6.2
|
)
|
318.0
|
|
(0.7
|
)
|
1.4
|
|
4.1
|
|
4.8
|
|
322.8
|
|
||||||||
|
Selling, general and administrative expenses
|
198.2
|
|
—
|
|
198.2
|
|
—
|
|
—
|
|
2.7
|
|
2.7
|
|
200.9
|
|
||||||||
|
Operating income
|
126.0
|
|
(6.2
|
)
|
119.8
|
|
(0.7
|
)
|
1.4
|
|
1.4
|
|
2.1
|
|
121.9
|
|
||||||||
|
Income before income taxes
|
72.7
|
|
(6.2
|
)
|
66.5
|
|
(0.7
|
)
|
1.4
|
|
1.4
|
|
2.1
|
|
68.6
|
|
||||||||
|
Income tax (provision) benefit
|
(22.9
|
)
|
1.0
|
|
(21.9
|
)
|
—
|
|
(0.5
|
)
|
(0.6
|
)
|
(1.1
|
)
|
(23.0
|
)
|
||||||||
|
Net income including noncontrolling interest
|
50.3
|
|
(5.2
|
)
|
45.1
|
|
(0.7
|
)
|
0.9
|
|
0.8
|
|
1.0
|
|
46.1
|
|
||||||||
|
Net income attributable to noncontrolling interest
|
3.4
|
|
—
|
|
3.4
|
|
—
|
|
—
|
|
(0.1
|
)
|
(0.1
|
)
|
3.3
|
|
||||||||
|
Net income attributable to Company common shareholders
|
46.7
|
|
(5.2
|
)
|
41.5
|
|
(0.7
|
)
|
0.9
|
|
0.9
|
|
1.1
|
|
42.6
|
|
||||||||
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Net income (loss)
|
50.3
|
|
(5.2
|
)
|
45.1
|
|
(0.7
|
)
|
0.9
|
|
0.8
|
|
1.0
|
|
46.1
|
|
||||||||
|
Currency translation gain (loss)
|
(20.1
|
)
|
2.3
|
|
(17.8
|
)
|
0.9
|
|
0.2
|
|
(0.1
|
)
|
1.0
|
|
(16.8
|
)
|
||||||||
|
Comprehensive income (loss), net of tax
|
30.7
|
|
(2.9
|
)
|
27.8
|
|
0.2
|
|
1.1
|
|
0.7
|
|
2.0
|
|
29.8
|
|
||||||||
|
Comprehensive income (loss) attributable to noncontrolling interest, net of tax
|
3.7
|
|
—
|
|
3.7
|
|
—
|
|
—
|
|
(0.1
|
)
|
(0.1
|
)
|
3.6
|
|
||||||||
|
Comprehensive income (loss) attributable to Company common shareholders interest, net of tax
|
27.0
|
|
(2.9
|
)
|
24.1
|
|
0.2
|
|
1.1
|
|
0.8
|
|
2.1
|
|
26.2
|
|
||||||||
|
Earnings per common share - basic
|
0.94
|
|
(0.11
|
)
|
0.83
|
|
(0.01
|
)
|
0.02
|
|
0.02
|
|
0.03
|
|
0.86
|
|
||||||||
|
Earnings per common share - assuming dilution
|
0.92
|
|
(0.10
|
)
|
0.82
|
|
(0.02
|
)
|
0.02
|
|
0.02
|
|
0.02
|
|
0.84
|
|
||||||||
|
|
December 31, 2012
|
|||||||||||
|
(in millions)
|
As Originally Filed
|
Brazil VAT
|
Brazil Bill and Hold
|
Other Immaterial Adjustments
|
Effect of Restatement #2
|
Restated
|
||||||
|
Assets
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
638.2
|
|
—
|
|
—
|
|
(15.9
|
)
|
(15.9
|
)
|
622.3
|
|
|
Receivables, net of allowances
|
1,189.7
|
|
(4.2
|
)
|
—
|
|
(3.4
|
)
|
(7.6
|
)
|
1,182.1
|
|
|
Inventories, net
|
1,251.6
|
|
—
|
|
22.0
|
|
—
|
|
22.0
|
|
1,273.6
|
|
|
Deferred income taxes
|
39.1
|
|
—
|
|
—
|
|
0.4
|
|
0.4
|
|
39.5
|
|
|
Prepaid expenses and other
|
116.0
|
|
—
|
|
1.0
|
|
16.0
|
|
17.0
|
|
133.0
|
|
|
Total current assets
|
3,234.6
|
|
(4.2
|
)
|
23.0
|
|
(2.9
|
)
|
15.9
|
|
3,250.5
|
|
|
Property, plant and equipment, net
|
1,199.8
|
|
—
|
|
—
|
|
(5.9
|
)
|
(5.9
|
)
|
1,193.9
|
|
|
Goodwill
|
184.4
|
|
—
|
|
—
|
|
3.2
|
|
3.2
|
|
187.6
|
|
|
Intangible assets, net
|
203.1
|
|
—
|
|
—
|
|
(0.2
|
)
|
(0.2
|
)
|
202.9
|
|
|
Unconsolidated affiliated companies
|
19.2
|
|
—
|
|
—
|
|
(0.3
|
)
|
(0.3
|
)
|
18.9
|
|
|
Total assets
|
4,919.9
|
|
(4.2
|
)
|
23.0
|
|
(6.1
|
)
|
12.7
|
|
4,932.6
|
|
|
Liabilities
|
|
|
|
|
|
|
||||||
|
Accrued liabilities
|
463.4
|
|
8.2
|
|
26.2
|
|
(1.7
|
)
|
32.7
|
|
496.1
|
|
|
Total current liabilities
|
1,977.6
|
|
8.2
|
|
26.2
|
|
(1.7
|
)
|
32.7
|
|
2,010.3
|
|
|
Deferred income taxes
|
221.5
|
|
—
|
|
(0.4
|
)
|
2.8
|
|
2.4
|
|
223.9
|
|
|
Other liabilities
|
292.6
|
|
—
|
|
—
|
|
0.1
|
|
0.1
|
|
292.7
|
|
|
Total liabilities
|
3,430.6
|
|
8.2
|
|
25.8
|
|
1.2
|
|
35.2
|
|
3,465.8
|
|
|
Equity
|
|
|
|
|
|
|
||||||
|
Retained earnings
|
916.5
|
|
(13.8
|
)
|
(3.9
|
)
|
(6.6
|
)
|
(24.3
|
)
|
892.2
|
|
|
Accumulated other comprehensive income (loss)
|
(107.3
|
)
|
1.4
|
|
1.1
|
|
0.2
|
|
2.7
|
|
(104.6
|
)
|
|
Total Company shareholders' equity
|
1,353.3
|
|
(12.4
|
)
|
(2.8
|
)
|
(6.4
|
)
|
(21.6
|
)
|
1,331.7
|
|
|
Noncontrolling interest
|
117.4
|
|
—
|
|
—
|
|
(0.9
|
)
|
(0.9
|
)
|
116.5
|
|
|
Total equity
|
1,470.7
|
|
(12.4
|
)
|
(2.8
|
)
|
(7.3
|
)
|
(22.5
|
)
|
1,448.2
|
|
|
Total liabilities and equity
|
4,919.9
|
|
(4.2
|
)
|
23.0
|
|
(6.1
|
)
|
12.7
|
|
4,932.6
|
|
|
|
Six Fiscal Months Ended June 29, 2012
|
|||||||||||||||||||||||
|
(in millions)
|
As Originally Filed
|
Effect of Restatement #1
|
Restatement #1
|
Brazil VAT
|
Brazil Bill and Hold
|
Other Immaterial Adjustments
|
Effect of Restatement #2
|
Restated
|
||||||||||||||||
|
Net income (loss) including noncontrolling interests
|
$
|
50.3
|
|
$
|
(5.2
|
)
|
$
|
45.1
|
|
$
|
(0.7
|
)
|
$
|
0.9
|
|
$
|
0.8
|
|
$
|
1.0
|
|
$
|
46.1
|
|
|
Depreciation and amortization
|
53.7
|
|
—
|
|
53.7
|
|
—
|
|
—
|
|
0.2
|
|
0.2
|
|
53.9
|
|
||||||||
|
Deferred income taxes
|
8.0
|
|
(1.0
|
)
|
7.0
|
|
—
|
|
0.2
|
|
—
|
|
0.2
|
|
7.2
|
|
||||||||
|
(Increase) decrease in receivables
|
(146.9
|
)
|
—
|
|
(146.9
|
)
|
0.5
|
|
—
|
|
—
|
|
0.5
|
|
(146.4
|
)
|
||||||||
|
(Increase) decrease in inventories
|
(39.9
|
)
|
6.2
|
|
(33.7
|
)
|
—
|
|
7.5
|
|
0.6
|
|
8.1
|
|
(25.6
|
)
|
||||||||
|
(Increase) decrease in other assets
|
2.0
|
|
—
|
|
2.0
|
|
—
|
|
0.3
|
|
—
|
|
0.3
|
|
2.3
|
|
||||||||
|
Increase (decrease) in accounts payable, accrued and other liabilities
|
37.7
|
|
—
|
|
37.7
|
|
0.2
|
|
(8.9
|
)
|
(1.8
|
)
|
(10.5
|
)
|
27.2
|
|
||||||||
|
Net cash flows of operating activities
|
(17.1
|
)
|
—
|
|
(17.1
|
)
|
—
|
|
—
|
|
(0.2
|
)
|
(0.2
|
)
|
(17.3
|
)
|
||||||||
|
Capital expenditures
|
(63.9
|
)
|
—
|
|
(63.9
|
)
|
—
|
|
—
|
|
0.2
|
|
0.2
|
|
(63.7
|
)
|
||||||||
|
Net cash flows of investing activities
|
(67.1
|
)
|
—
|
|
(67.1
|
)
|
—
|
|
—
|
|
0.2
|
|
0.2
|
|
(66.9
|
)
|
||||||||
|
•
|
Utilizing the Company's assets, financial strength and flexibility, distribution system, global and product diversity, brands, and the talents and strong commitment of employees to build profitability through excellence in the Company's primary business, wire and cable manufacturing and distribution;
|
|
•
|
Managing the Company's product portfolio by pursuing market share in fast growing and value added product lines as well as strategic investments in attractive long term growth opportunities;
|
|
•
|
Focusing on continuous improvement and operating efficiency through the execution of Lean Six Sigma (“Lean”) strategies and technical expertise to maintain the Company's position as a low cost provider;
|
|
•
|
Expanding operations through organic growth and acquisitions with continued focus in emerging economies;
|
|
•
|
Leveraging the Company's diversity and intellectual property through the sharing of best practices across the global organization; and
|
|
•
|
Maintaining high operational standards through sustainability, safety, and innovation.
|
|
•
|
Currency volatility and continued political uncertainty in certain markets;
|
|
•
|
Competitive price pressures in certain markets;
|
|
•
|
New commodity deposits are more difficult to find, harder and more expensive to extract, and lower in quantities;
|
|
•
|
Continued low levels of demand for a broad spectrum of products in Europe;
|
|
•
|
New communications networks are an enabling technology, resulting in access to knowledge; a great equalizer;
|
|
•
|
Climate change concerns are resulting in increased regulatory energy mandates, emphasizing renewable sources of energy;
|
|
•
|
Countries are seeking greater energy independence for political and economic reasons; and
|
|
•
|
Emerging economies are quickly achieving wealth and large middle classes, increasing personal consumption and energy usage.
|
|
|
Three Fiscal Months Ended
|
|
Six Fiscal Months Ended
|
||||||||||||||||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||||||||||||||
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||||||||
|
Net sales
|
$
|
1,659.1
|
|
|
100.0
|
%
|
|
$
|
1,475.2
|
|
|
100.0
|
%
|
|
$
|
3,202.8
|
|
|
100.0
|
%
|
|
$
|
2,924.7
|
|
|
100.0
|
%
|
|
Cost of sales
|
1,466.3
|
|
|
88.4
|
%
|
|
1,301.5
|
|
|
88.2
|
%
|
|
2,853.1
|
|
|
89.1
|
%
|
|
2,601.9
|
|
|
89.0
|
%
|
||||
|
Gross profit
|
192.8
|
|
|
11.6
|
%
|
|
173.7
|
|
|
11.8
|
%
|
|
349.7
|
|
|
10.9
|
%
|
|
322.8
|
|
|
11.0
|
%
|
||||
|
Selling, general and administrative expenses
|
122.0
|
|
|
7.4
|
%
|
|
106.1
|
|
|
7.2
|
%
|
|
246.1
|
|
|
7.7
|
%
|
|
200.9
|
|
|
6.9
|
%
|
||||
|
Operating income
|
70.8
|
|
|
4.3
|
%
|
|
67.6
|
|
|
4.6
|
%
|
|
103.6
|
|
|
3.2
|
%
|
|
121.9
|
|
|
4.2
|
%
|
||||
|
Other income (expense)
|
(15.6
|
)
|
|
(0.9
|
)%
|
|
(13.5
|
)
|
|
(0.9
|
)%
|
|
(68.3
|
)
|
|
(2.1
|
)%
|
|
(6.7
|
)
|
|
(0.2
|
)%
|
||||
|
Interest expense, net
|
(29.1
|
)
|
|
(1.8
|
)%
|
|
(23.6
|
)
|
|
(1.6
|
)%
|
|
(57.1
|
)
|
|
(1.8
|
)%
|
|
(46.6
|
)
|
|
(1.6
|
)%
|
||||
|
Income (loss) before income taxes
|
26.1
|
|
|
1.6
|
%
|
|
30.5
|
|
|
2.1
|
%
|
|
(21.8
|
)
|
|
(0.7
|
)%
|
|
68.6
|
|
|
2.3
|
%
|
||||
|
Income tax (provision) benefit
|
(17.5
|
)
|
|
(1.1
|
)%
|
|
(11.2
|
)
|
|
(0.8
|
)%
|
|
(13.7
|
)
|
|
(0.4
|
)%
|
|
(23.0
|
)
|
|
(0.8
|
)%
|
||||
|
Equity in earnings of affiliated companies
|
0.4
|
|
|
—
|
%
|
|
0.5
|
|
|
—
|
%
|
|
0.6
|
|
|
—
|
%
|
|
0.5
|
|
|
—
|
%
|
||||
|
Net income (loss) including non-controlling interest
|
9.0
|
|
|
0.5
|
%
|
|
19.8
|
|
|
1.3
|
%
|
|
(34.9
|
)
|
|
(1.1
|
)%
|
|
46.1
|
|
|
1.6
|
%
|
||||
|
Less: preferred stock dividends
|
0.1
|
|
|
—
|
%
|
|
0.1
|
|
|
—
|
%
|
|
0.2
|
|
|
—
|
%
|
|
0.2
|
|
|
—
|
%
|
||||
|
Less: net income attributable to non-controlling interest
|
0.7
|
|
|
—
|
%
|
|
2.0
|
|
|
0.1
|
%
|
|
2.5
|
|
|
0.1
|
%
|
|
3.3
|
|
|
0.1
|
%
|
||||
|
Net income (loss) attributable to Company common shareholders
|
$
|
8.2
|
|
|
0.5
|
%
|
|
$
|
17.7
|
|
|
1.2
|
%
|
|
$
|
(37.6
|
)
|
|
(1.2
|
)%
|
|
$
|
42.6
|
|
|
1.5
|
%
|
|
|
Net Sales
Three Fiscal Months Ended
|
||||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||||
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||
|
North America
|
$
|
706.5
|
|
|
43
|
%
|
|
$
|
548.0
|
|
|
37
|
%
|
|
Europe and Mediterranean
|
422.4
|
|
|
25
|
%
|
|
446.6
|
|
|
30
|
%
|
||
|
ROW
|
530.2
|
|
|
32
|
%
|
|
480.6
|
|
|
33
|
%
|
||
|
Total net sales
|
$
|
1,659.1
|
|
|
100
|
%
|
|
$
|
1,475.2
|
|
|
100
|
%
|
|
|
Metal-Adjusted Net Sales
Three Fiscal Months Ended
|
||||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||||
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||
|
North America
|
$
|
706.5
|
|
|
43
|
%
|
|
$
|
531.3
|
|
|
38
|
%
|
|
Europe and Mediterranean
|
422.4
|
|
|
25
|
%
|
|
432.7
|
|
|
30
|
%
|
||
|
ROW
|
530.2
|
|
|
32
|
%
|
|
459.5
|
|
|
32
|
%
|
||
|
Total metal-adjusted net sales
|
$
|
1,659.1
|
|
|
100
|
%
|
|
$
|
1,423.5
|
|
|
100
|
%
|
|
Metal adjustment
|
—
|
|
|
|
|
51.7
|
|
|
|
||||
|
Total net sales
|
$
|
1,659.1
|
|
|
|
|
$
|
1,475.2
|
|
|
|
||
|
|
Metal Pounds Sold
Three Fiscal Months Ended
|
||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||
|
|
Pounds
|
|
%
|
|
Pounds
|
|
%
|
||||
|
North America
|
143.5
|
|
|
43
|
%
|
|
85.8
|
|
|
33
|
%
|
|
Europe and Mediterranean
|
75.2
|
|
|
22
|
%
|
|
76.1
|
|
|
29
|
%
|
|
ROW
|
115.3
|
|
|
35
|
%
|
|
101.2
|
|
|
38
|
%
|
|
Total metal pounds sold
|
334.0
|
|
|
100
|
%
|
|
263.1
|
|
|
100
|
%
|
|
|
Operating Income (Loss)
|
||||||||||||
|
|
Three Fiscal Months Ended
|
||||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||||
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||
|
North America
|
$
|
43.7
|
|
|
62
|
%
|
|
$
|
36.6
|
|
|
54
|
%
|
|
Europe and Mediterranean
|
0.8
|
|
|
1
|
%
|
|
8.7
|
|
|
13
|
%
|
||
|
ROW
|
26.3
|
|
|
37
|
%
|
|
22.3
|
|
|
33
|
%
|
||
|
Total operating income (loss)
|
$
|
70.8
|
|
|
100
|
%
|
|
$
|
67.6
|
|
|
100
|
%
|
|
|
Net Sales
Six Fiscal Months Ended
|
||||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||||
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||
|
North America
|
$
|
1,411.5
|
|
|
44
|
%
|
|
$
|
1,089.2
|
|
|
37
|
%
|
|
Europe and Mediterranean
|
797.0
|
|
|
25
|
%
|
|
862.7
|
|
|
30
|
%
|
||
|
ROW
|
994.3
|
|
|
31
|
%
|
|
972.8
|
|
|
33
|
%
|
||
|
Total net sales
|
$
|
3,202.8
|
|
|
100
|
%
|
|
$
|
2,924.7
|
|
|
100
|
%
|
|
|
Metal-Adjusted Net Sales
Six Fiscal Months Ended
|
||||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||||
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||
|
North America
|
$
|
1,411.5
|
|
|
44
|
%
|
|
$
|
1,061.6
|
|
|
37
|
%
|
|
Europe and Mediterranean
|
797.0
|
|
|
25
|
%
|
|
839.0
|
|
|
30
|
%
|
||
|
ROW
|
994.3
|
|
|
31
|
%
|
|
936.9
|
|
|
33
|
%
|
||
|
Total metal-adjusted net sales
|
$
|
3,202.8
|
|
|
100
|
%
|
|
$
|
2,837.5
|
|
|
100
|
%
|
|
Metal adjustment
|
—
|
|
|
|
|
87.2
|
|
|
|
||||
|
Total net sales
|
$
|
3,202.8
|
|
|
|
|
$
|
2,924.7
|
|
|
|
||
|
|
Metal Pounds Sold
Six Fiscal Months Ended
|
||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||
|
|
Pounds
|
|
%
|
|
Pounds
|
|
%
|
||||
|
North America
|
296.1
|
|
|
46
|
%
|
|
170.4
|
|
|
32
|
%
|
|
Europe and Mediterranean
|
144.9
|
|
|
22
|
%
|
|
149.2
|
|
|
28
|
%
|
|
ROW
|
210.3
|
|
|
32
|
%
|
|
208.1
|
|
|
40
|
%
|
|
Total metal pounds sold
|
651.3
|
|
|
100
|
%
|
|
527.7
|
|
|
100
|
%
|
|
|
Operating Income (Loss)
|
||||||||||||
|
|
Six Fiscal Months Ended
|
||||||||||||
|
|
June 28, 2013
|
|
June 29, 2012
|
||||||||||
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||
|
North America
|
$
|
81.4
|
|
|
79
|
%
|
|
$
|
67.0
|
|
|
55
|
%
|
|
Europe and Mediterranean
|
(15.4
|
)
|
|
(15
|
)%
|
|
13.2
|
|
|
11
|
%
|
||
|
ROW
|
37.6
|
|
|
36
|
%
|
|
41.7
|
|
|
34
|
%
|
||
|
Total operating income (loss)
|
$
|
103.6
|
|
|
100
|
%
|
|
$
|
121.9
|
|
|
100
|
%
|
|
|
June 28, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Notional
Amount
|
|
Fair
Value
|
|
Notional
Amount
|
|
Fair
Value
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
$
|
6.5
|
|
|
$
|
(0.1
|
)
|
|
$
|
15.3
|
|
|
$
|
(0.2
|
)
|
|
Commodity futures
|
—
|
|
|
—
|
|
|
22.8
|
|
|
(0.9
|
)
|
||||
|
Foreign currency forward exchanges
|
—
|
|
|
—
|
|
|
60.7
|
|
|
(0.2
|
)
|
||||
|
|
|
|
$
|
(0.1
|
)
|
|
|
|
$
|
(1.3
|
)
|
||||
|
•
|
Access to information technology systems in Brazil was not effectively controlled.
|
|
•
|
Processes and control activities designed to support and reconcile inventory general ledger entries were not effected, were incorrectly applied or were overridden.
|
|
•
|
Physical security controls to protect assets at one of the Brazilian facilities were not sufficient to prevent theft.
|
|
•
|
Inventory controls associated with product subject to bill and hold transactions were not effective.
|
|
•
|
ROW executive management overrode controls, resulting in a delay in the reporting of inventory accounting issues and allegations of theft to the Company's executive management, engaged in other improper actions (none of which had a material effect on the Company's condensed consolidated financial statements) designed to delay the reporting of expenses or other charges, and set an improper "tone at the top," which placed an excessive emphasis on meeting business plan goals rather than on the integrity of the financial reporting process.
|
|
•
|
The Company believes that the effects of the weaknesses in the ROW control environment, coupled with the deficiencies in inventory controls in Brazil noted above, caused the Company to reach an erroneous accounting conclusion with respect to the recognition of revenues in bill and hold transactions.
|
|
Period
|
Total number of shares purchased
|
Average price paid per share
|
Total number of shares purchased as part of publicly announced plans
|
Approximate dollar value of shares that may yet be purchased under the plans
|
||||||
|
March 30, 2013 through April 26, 2013
|
—
|
|
$
|
—
|
|
—
|
|
$
|
125,000,000
|
|
|
April 27, 2013 through May 24, 2013
|
—
|
|
$
|
—
|
|
—
|
|
$
|
125,000,000
|
|
|
May 25, 2013 through June 28, 2013
|
579,038
|
|
$
|
32.76
|
|
579,038
|
|
$
|
106,032,174
|
|
|
Exhibits
|
|
|
3.1
|
|
|
Amended and Restated Certificate of Incorporation of the Company, as amended (incorporated by reference to Exhibit 3.1 of the Company's Current Report on Form 8-K as filed with the Securities and Exchange Commission on May 14, 2010)
|
|
3.2
|
|
|
Amended and Restated By-Laws of the Company (incorporated by reference to Exhibit 3.1 of the Company's Current Report on Form 8-K as filed with the Securities and Exchange Commission on February 26, 2010)
|
|
*12.1
|
|
|
Computation of Ratio of Earnings to Fixed Charges
|
|
*31.1
|
|
|
Certification of Chief Executive Officer pursuant to Rule 13a – 14(a) or 15d – 14
|
|
*31.2
|
|
|
Certification of Chief Financial Officer pursuant to Rule 13a – 14(a) or 15d – 14
|
|
*32.1
|
|
|
Certification pursuant to 18 U.S.C. § 1350, as adopted under Section 906 of the Sarbanes-Oxley Act of 2002
|
|
*101.INS
|
|
|
XBRL Instance Document
|
|
*101.SCH
|
|
|
XBRL Taxonomy Extension Schema Document
|
|
*101.CAL
|
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
*101.DEF
|
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
*101.LAB
|
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
*101.PRE
|
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
General Cable Corporation
|
||
|
|
|
|
|
|
|
Signed:
|
January 21, 2014
|
By:
|
|
/s/ BRIAN J. ROBINSON
|
|
|
|
|
|
Brian J. Robinson
|
|
|
|
|
|
Executive Vice President and Chief
|
|
|
|
|
|
Financial Officer
|
|
Exhibits
|
|
|
3.1
|
|
|
Amended and Restated Certificate of Incorporation of the Company, as amended (incorporated by reference to Exhibit 3.1 of the Company's Current Report on Form 8-K as filed with the Securities and Exchange Commission on May 14, 2010)
|
|
3.2
|
|
|
Amended and Restated By-Laws of the Company (incorporated by reference to Exhibit 3.1 of the Company's Current Report on Form 8-K as filed with the Securities and Exchange Commission on February 26, 2010).
|
|
*12.1
|
|
|
Computation of Ratio of Earnings to Fixed Charges
|
|
*31.1
|
|
|
Certification of Chief Executive Officer pursuant to Rule 13a – 14(a) or 15d – 14
|
|
*31.2
|
|
|
Certification of Chief Financial Officer pursuant to Rule 13a – 14(a) or 15d – 14
|
|
*32.1
|
|
|
Certification pursuant to 18 U.S.C. § 1350, as adopted under Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
*101.INS
|
|
|
XBRL Instance Document
|
|
*101.SCH
|
|
|
XBRL Taxonomy Extension Schema Document
|
|
*101.CAL
|
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
*101.DEF
|
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
*101.LAB
|
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
*101.PRE
|
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|