XML 22 R73.htm IDEA: XBRL DOCUMENT v3.2.0.727
Supplemental Guarantor Condensed Consolidating Financial Statements - Income Statement (Detail) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jun. 27, 2015
Jun. 28, 2014
Jun. 27, 2015
Jun. 28, 2014
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 4,635.1 $ 4,585.1 $ 9,156.5 $ 8,944.9
Cost of sales 4,184.9 4,206.0 8,280.6 8,205.3
Selling, general and administrative expenses 151.5 138.0 303.2 274.7
Intercompany operating (income) expense, net 0.0 0.0 0.0 0.0
Amortization of intangible assets 13.2 8.3 26.5 16.8
Interest expense 20.5 14.6 44.9 31.4
Other expense, net 8.7 16.8 38.7 46.0
Consolidated income before provision for income taxes and equity in net income of affiliates 256.3 201.4 462.6 370.7
Provision for income taxes 71.9 52.8 134.8 105.5
Equity in net income of affiliates (8.5) (9.2) (21.8) (21.2)
Equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Consolidated net income 192.9 157.8 349.6 286.4
Less: Net income attributable to noncontrolling interests 11.0 9.3 20.4 15.9
Net income attributable to Lear 181.9 148.5 329.2 270.5
Consolidated comprehensive income 222.5 163.5 251.3 281.3
Less: Comprehensive income attributable to noncontrolling interests 11.0 9.0 20.3 13.8
Comprehensive income attributable to Lear 211.5 154.5 231.0 267.5
Parent company        
Condensed Financial Statements, Captions [Line Items]        
Net sales 116.1 127.7 212.9 230.8
Cost of sales 169.9 177.3 318.2 330.6
Selling, general and administrative expenses 61.8 52.8 123.0 115.4
Intercompany operating (income) expense, net (109.5) (119.0) (257.4) (248.2)
Amortization of intangible assets 0.4 0.4 0.8 0.8
Interest expense 17.3 10.7 38.1 24.2
Other expense, net (0.8) 2.6 13.4 19.9
Consolidated income before provision for income taxes and equity in net income of affiliates (23.0) 2.9 (23.2) (11.9)
Provision for income taxes (8.6) 1.3 (5.8) (5.3)
Equity in net income of affiliates 1.7 0.5 1.4 0.6
Equity in net income of subsidiaries (198.0) (147.4) (348.0) (277.7)
Consolidated net income 181.9 148.5 329.2 270.5
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear 181.9 148.5 329.2 270.5
Consolidated comprehensive income 211.5 154.5 231.0 267.5
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear 211.5 154.5 231.0 267.5
Guarantor subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net sales 2,119.3 1,815.2 4,107.2 3,449.8
Cost of sales 1,912.7 1,662.9 3,724.7 3,146.9
Selling, general and administrative expenses 24.0 14.7 47.8 20.0
Intercompany operating (income) expense, net 83.7 69.6 154.1 139.3
Amortization of intangible assets 5.2 1.2 10.4 2.4
Interest expense 6.3 6.4 12.2 11.2
Other expense, net 0.8 0.7 (1.3) 0.4
Consolidated income before provision for income taxes and equity in net income of affiliates 86.6 59.7 159.3 129.6
Provision for income taxes 31.5 22.9 63.0 53.1
Equity in net income of affiliates (0.4) 0.0 (1.1) (0.5)
Equity in net income of subsidiaries (107.5) (81.0) (172.2) (133.0)
Consolidated net income 163.0 117.8 269.6 210.0
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear 163.0 117.8 269.6 210.0
Consolidated comprehensive income 166.0 121.7 255.9 215.0
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear 166.0 121.7 255.9 215.0
Non-guarantor subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net sales 3,764.7 3,894.6 7,492.3 7,685.7
Cost of sales 3,467.3 3,618.2 6,893.6 7,149.2
Selling, general and administrative expenses 65.7 70.5 132.4 139.3
Intercompany operating (income) expense, net 25.8 49.4 103.3 108.9
Amortization of intangible assets 7.6 6.7 15.3 13.6
Interest expense (3.1) (2.5) (5.4) (4.0)
Other expense, net 8.7 13.5 26.6 25.7
Consolidated income before provision for income taxes and equity in net income of affiliates 192.7 138.8 326.5 253.0
Provision for income taxes 49.0 28.6 77.6 57.7
Equity in net income of affiliates (9.8) (9.7) (22.1) (21.3)
Equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Consolidated net income 153.5 119.9 271.0 216.6
Less: Net income attributable to noncontrolling interests 11.0 9.3 20.4 15.9
Net income attributable to Lear 142.5 110.6 250.6 200.7
Consolidated comprehensive income 180.0 122.0 175.5 206.4
Less: Comprehensive income attributable to noncontrolling interests 11.0 9.0 20.3 13.8
Comprehensive income attributable to Lear 169.0 113.0 155.2 192.6
Consolidation, eliminations        
Condensed Financial Statements, Captions [Line Items]        
Net sales (1,365.0) (1,252.4) (2,655.9) (2,421.4)
Cost of sales (1,365.0) (1,252.4) (2,655.9) (2,421.4)
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Intercompany operating (income) expense, net 0.0 0.0 0.0 0.0
Amortization of intangible assets 0.0 0.0 0.0 0.0
Interest expense 0.0 0.0 0.0 0.0
Other expense, net 0.0 0.0 0.0 0.0
Consolidated income before provision for income taxes and equity in net income of affiliates 0.0 0.0 0.0 0.0
Provision for income taxes 0.0 0.0 0.0 0.0
Equity in net income of affiliates 0.0 0.0 0.0 0.0
Equity in net income of subsidiaries 305.5 228.4 520.2 410.7
Consolidated net income (305.5) (228.4) (520.2) (410.7)
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear (305.5) (228.4) (520.2) (410.7)
Consolidated comprehensive income (335.0) (234.7) (411.1) (407.6)
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear $ (335.0) $ (234.7) $ (411.1) $ (407.6)