Supplemental Guarantor Condensed Consolidating Financial Statements

6 Months Ended

Jul. 02, 2016

Condensed Financial Information of Parent Company Only Disclosure [Abstract]

Supplemental Guarantor Condensed Consolidating Financial Statements



	July 2, 2016
	Lear		Guarantors		Non- guarantors		Eliminations			Consolidated
	(Unaudited; in millions)
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	520.5	$	—	$	874.2	$	—		$	1,394.7
Accounts receivable	62.1		642.9		2,282.3		—			2,987.3
Inventories	1.7		409.8		599.8		—			1,011.3
Intercompany accounts	75.7		106.7		—		(182.4		)	—
Other	102.6		16.2		424.1		—			542.9
Total current assets	762.6		1,175.6		4,180.4		(182.4		)	5,936.2
LONG-TERM ASSETS:
Property, plant and equipment, net	164.2		402.1		1,324.0		—			1,890.3
Goodwill	39.9		651.3		379.9		—			1,071.1
Investments in subsidiaries	3,384.3		2,338.7		—		(5,723.0		)	—
Intercompany loans receivable	1,053.3		147.6		548.9		(1,749.8		)	—
Other	559.4		194.7		513.7		(24.9		)	1,242.9
Total long-term assets	5,201.1		3,734.4		2,766.5		(7,497.7		)	4,204.3
Total assets	$	5,963.7	$	4,910.0	$	6,946.9	$	(7,680.1	)	$	10,140.5
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Short-term borrowings	$	—	$	—	$	5.0	$	—		$	5.0
Accounts payable and drafts	76.8		780.8		1,909.5		—			2,767.1
Accrued liabilities	261.5		333.0		1,035.3		—			1,629.8
Intercompany accounts	—		—		182.4		(182.4		)	—
Current portion of long-term debt	28.1		—		1.3		—			29.4
Total current liabilities	366.4		1,113.8		3,133.5		(182.4		)	4,431.3
LONG-TERM LIABILITIES:
Long-term debt	1,911.1		—		5.3		—			1,916.4
Intercompany loans payable	508.2		681.8		559.8		(1,749.8		)	—
Other	165.2		165.6		330.8		(24.9		)	636.7
Total long-term liabilities	2,584.5		847.4		895.9		(1,774.7		)	2,553.1
EQUITY:
Lear Corporation stockholders’ equity	3,012.8		2,948.8		2,774.2		(5,723.0		)	3,012.8
Noncontrolling interests	—		—		143.3		—			143.3
Equity	3,012.8		2,948.8		2,917.5		(5,723.0		)	3,156.1
Total liabilities and equity	$	5,963.7	$	4,910.0	$	6,946.9	$	(7,680.1	)	$	10,140.5



	December 31, 2015
	Lear		Guarantors		Non- guarantors		Eliminations			Consolidated
	(In millions)
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	526.4	$	0.3	$	669.9	$	—		$	1,196.6
Accounts receivable	46.4		534.5		2,009.1		—			2,590.0
Inventories	4.0		407.0		536.6		—			947.6
Intercompany accounts	45.9		79.5		—		(125.4		)	—
Other	114.0		25.8		412.6		—			552.4
Total current assets	736.7		1,047.1		3,628.2		(125.4		)	5,286.6
LONG-TERM ASSETS:
Property, plant and equipment, net	134.2		417.6		1,274.7		—			1,826.5
Goodwill	39.9		651.3		362.6		—			1,053.8
Investments in subsidiaries	3,101.3		2,110.7		—		(5,212.0		)	—
Intercompany loans receivable	904.1		184.5		245.1		(1,333.7		)	—
Other	566.3		203.9		493.8		(25.1		)	1,238.9
Total long-term assets	4,745.8		3,568.0		2,376.2		(6,570.8		)	4,119.2
Total assets	$	5,482.5	$	4,615.1	$	6,004.4	$	(6,696.2	)	$	9,405.8
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Accounts payable and drafts	$	78.0	$	681.2	$	1,745.2	$	—		$	2,504.4
Accrued liabilities	144.0		277.0		891.1		—			1,312.1
Intercompany accounts	—		—		125.4		(125.4		)	—
Current portion of long-term debt	21.9		—		1.2		—			23.1
Total current liabilities	243.9		958.2		2,762.9		(125.4		)	3,839.6
LONG-TERM LIABILITIES:
Long-term debt	1,925.3		—		6.4		—			1,931.7
Intercompany loans payable	221.6		650.1		462.0		(1,333.7		)	—
Other	164.3		164.9		312.7		(25.1		)	616.8
Total long-term liabilities	2,311.2		815.0		781.1		(1,358.8		)	2,548.5
EQUITY:
Lear Corporation stockholders’ equity	2,927.4		2,841.9		2,370.1		(5,212.0		)	2,927.4
Noncontrolling interests	—		—		90.3		—			90.3
Equity	2,927.4		2,841.9		2,460.4		(5,212.0		)	3,017.7
Total liabilities and equity	$	5,482.5	$	4,615.1	$	6,004.4	$	(6,696.2	)	$	9,405.8



	Three Months Ended July 2, 2016
	Lear			Guarantors			Non- guarantors			Eliminations			Consolidated
	(Unaudited; in millions)
Net sales	$	105.0		$	2,081.7		$	3,883.5		$	(1,345.4	)	$	4,724.8
Cost of sales	164.7			1,825.5			3,539.6			(1,345.4		)	4,184.4
Selling, general and administrative expenses	78.0			5.1			71.2			—			154.3
Intercompany operating (income) expense, net	(103.2		)	73.7			29.5			—			—
Amortization of intangible assets	0.8			5.2			7.3			—			13.3
Interest expense	16.3			7.0			(3.0		)	—			20.3
Other (income) expense, net	9.3			0.4			(33.2		)	—			(23.5		)
Consolidated income (loss) before income taxes and equity in net income of affiliates and subsidiaries	(60.9		)	164.8			272.1			—			376.0
Provision for income taxes	(22.0		)	56.4			66.6			—			101.0
Equity in net income of affiliates	(0.6		)	(0.5		)	(18.4		)	—			(19.5		)
Equity in net income of subsidiaries	(320.7		)	(157.3		)	—			478.0			—
Consolidated net income	282.4			266.2			223.9			(478.0		)	294.5
Less: Net income attributable to noncontrolling interests	—			—			12.1			—			12.1
Net income attributable to Lear	$	282.4		$	266.2		$	211.8		$	(478.0	)	$	282.4

Consolidated comprehensive income	$	229.2		$	254.8		$	179.2		$	(424.7	)	$	238.5
Less: Comprehensive income attributable to noncontrolling interests	—			—			9.3			—			9.3
Comprehensive income attributable to Lear	$	229.2		$	254.8		$	169.9		$	(424.7	)	$	229.2



	Three Months Ended June 27, 2015
	Lear			Guarantors			Non- guarantors			Eliminations			Consolidated
	(Unaudited; in millions)
Net sales	$	116.1		$	2,119.3		$	3,764.7		$	(1,365.0	)	$	4,635.1
Cost of sales	169.9			1,912.7			3,467.3			(1,365.0		)	4,184.9
Selling, general and administrative expenses	61.8			24.0			65.7			—			151.5
Intercompany operating (income) expense, net	(109.5		)	83.7			25.8			—			—
Amortization of intangible assets	0.4			5.2			7.6			—			13.2
Interest expense	17.3			6.3			(3.1		)	—			20.5
Other expense, net	(0.8		)	0.8			8.7			—			8.7
Consolidated income (loss) before income taxes and equity in net income of affiliates and subsidiaries	(23.0		)	86.6			192.7			—			256.3
Provision for income taxes	(8.6		)	31.5			49.0			—			71.9
Equity in net income of affiliates	1.7			(0.4		)	(9.8		)	—			(8.5		)
Equity in net income of subsidiaries	(198.0		)	(108.3		)	—			306.3			—
Consolidated net income	181.9			163.8			153.5			(306.3		)	192.9
Less: Net income attributable to noncontrolling interests	—			—			11.0			—			11.0
Net income attributable to Lear	$	181.9		$	163.8		$	142.5		$	(306.3	)	$	181.9

Consolidated comprehensive income	$	211.5		$	166.8		$	180.0		$	(335.8	)	$	222.5
Less: Comprehensive income attributable to noncontrolling interests	—			—			11.0			—			11.0
Comprehensive income attributable to Lear	$	211.5		$	166.8		$	169.0		$	(335.8	)	$	211.5



	Six Months Ended July 2, 2016
	Lear			Guarantors			Non- guarantors			Eliminations			Consolidated
	(Unaudited; in millions)
Net sales	$	210.6		$	4,120.1		$	7,724.7		$	(2,667.7	)	$	9,387.7
Cost of sales	323.2			3,623.0			7,033.1			(2,667.7		)	8,311.6
Selling, general and administrative expenses	151.7			10.2			141.4			—			303.3
Intercompany operating (income) expense, net	(233.1		)	148.2			84.9			—			—
Amortization of intangible assets	1.5			10.4			14.6			—			26.5
Interest expense	32.5			13.9			(5.0		)	—			41.4
Other (income) expense, net	19.6			—			(34.6		)	—			(15.0		)
Consolidated income (loss) before income taxes and equity in net income of affiliates and subsidiaries	(84.8		)	314.4			490.3			—			719.9
Provision for income taxes	(31.5		)	116.6			114.1			—			199.2
Equity in net income of affiliates	(0.5		)	(1.0		)	(34.8		)	—			(36.3		)
Equity in net income of subsidiaries	(583.6		)	(289.6		)	—			873.2			—
Consolidated net income	530.8			488.4			411.0			(873.2		)	557.0
Less: Net income attributable to noncontrolling interests	—			—			26.2			—			26.2
Net income attributable to Lear	$	530.8		$	488.4		$	384.8		$	(873.2	)	$	530.8

Consolidated comprehensive income	$	547.1		$	482.9		$	427.9		$	(887.2	)	$	570.7
Less: Comprehensive income attributable to noncontrolling interests	—			—			23.6			—			23.6
Comprehensive income attributable to Lear	$	547.1		$	482.9		$	404.3		$	(887.2	)	$	547.1



	Six Months Ended June 27, 2015
	Lear			Guarantors			Non- guarantors			Eliminations			Consolidated
	(Unaudited; in millions)
Net sales	$	212.9		$	4,107.2		$	7,492.3		$	(2,655.9	)	$	9,156.5
Cost of sales	318.2			3,724.7			6,893.6			(2,655.9		)	8,280.6
Selling, general and administrative expenses	123.0			47.8			132.4			—			303.2
Intercompany operating (income) expense, net	(257.4		)	154.1			103.3			—			—
Amortization of intangible assets	0.8			10.4			15.3			—			26.5
Interest expense	38.1			12.2			(5.4		)	—			44.9
Other expense, net	13.4			(1.3		)	26.6			—			38.7
Consolidated income (loss) before income taxes and equity in net income of affiliates and subsidiaries	(23.2		)	159.3			326.5			—			462.6
Provision for income taxes	(5.8		)	63.0			77.6			—			134.8
Equity in net income of affiliates	1.4			(1.1		)	(22.1		)	—			(21.8		)
Equity in net income of subsidiaries	(348.0		)	(172.0		)	—			520.0			—
Consolidated net income	329.2			269.4			271.0			(520.0		)	349.6
Less: Net income attributable to noncontrolling interests	—			—			20.4			—			20.4
Net income attributable to Lear	$	329.2		$	269.4		$	250.6		$	(520.0	)	$	329.2

Consolidated comprehensive income	$	231.0		$	255.7		$	175.5		$	(410.9	)	$	251.3
Less: Comprehensive income attributable to noncontrolling interests	—			—			20.3			—			20.3
Comprehensive income attributable to Lear	$	231.0		$	255.7		$	155.2		$	(410.9	)	$	231.0



	Six Months Ended July 2, 2016
	Lear			Guarantors			Non- guarantors			Eliminations			Consolidated
	(Unaudited; in millions)
Net Cash Provided by Operating Activities	$	70.9		$	275.1		$	482.2		$	(10.6	)	$	817.6
Cash Flows from Investing Activities:
Additions to property, plant and equipment	(21.1		)	(47.2		)	(113.4		)	—			(181.7		)
Intercompany transactions	135.9			36.9			(303.8		)	131.0			—
Other, net	(4.0		)	0.6			53.9			—			50.5
Net cash used in investing activities	110.8			(9.7		)	(363.3		)	131.0			(131.2		)
Cash Flows from Financing Activities:
Credit agreement repayments	(9.4		)	—			—			—			(9.4		)
Short-term borrowings	—			—			5.2			—			5.2
Repurchase of common stock	(367.1		)	—			—			—			(367.1		)
Dividends paid to Lear Corporation stockholders	(47.0		)	—			—			—			(47.0		)
Dividends paid to noncontrolling interests	—			—			(14.3		)	—			(14.3		)
Intercompany transactions	286.6			(265.7		)	99.5			(120.4		)	—
Other, net	(50.7		)	—			(0.6		)				(51.3		)
Net cash used in financing activities	(187.6		)	(265.7		)	89.8			(120.4		)	(483.9		)

Effect of foreign currency translation	—			—			(4.4		)	—			(4.4		)
Net Change in Cash and Cash Equivalents	(5.9		)	(0.3		)	204.3			—			198.1
Cash and Cash Equivalents as of Beginning of Period	526.4			0.3			669.9			—			1,196.6
Cash and Cash Equivalents as of End of Period	$	520.5		$	—		$	874.2		$	—		$	1,394.7



	Six Months Ended June 27, 2015
	Lear			Guarantors			Non- guarantors			Eliminations			Consolidated
	(Unaudited; in millions)
Net Cash Provided by Operating Activities	$	81.1		$	(4.1	)	$	442.4		$	(111.4	)	$	408.0
Cash Flows from Investing Activities:
Additions to property, plant and equipment	(11.1		)	(51.5		)	(150.3		)	—			(212.9		)
Acquisitions, net of cash acquired and use of $350 million restricted cash (see non-cash investing activities below)	(485.5		)	1.2			19.0			—			(465.3		)
Intercompany transactions	270.9			(12.5		)	65.6			(324.0		)	—
Other, net	(5.3		)	0.6			13.0			—			8.3
Net cash used in investing activities	(231.0		)	(62.2		)	(52.7		)	(324.0		)	(669.9		)
Cash Flows from Financing Activities:
Credit agreement borrowings	500.0			—			—			—			500.0
Repurchase of senior notes, net of use of $250 million restricted cash (see non-cash financing activities below) (Note 7)	(5.0		)	—			—			—			(5.0		)
Repurchase of common stock	(234.8		)	—			—			—			(234.8		)
Dividends paid to Lear Corporation stockholders	(41.1		)	—			—			—			(41.1		)
Dividends paid to noncontrolling interests	—			—			(11.9		)	—			(11.9		)
Intercompany transactions	(5.2		)	68.2			(498.4		)	435.4			—
Other, net	(48.6		)	—			—			—			(48.6		)
Net cash provided by financing activities	165.3			68.2			(510.3		)	435.4			158.6

Effect of foreign currency translation	—			—			(22.9		)	—			(22.9		)
Net Change in Cash and Cash Equivalents	15.4			1.9			(143.5		)	—			(126.2		)
Cash and Cash Equivalents as of Beginning of Period	377.8			—			716.3			—			1,094.1
Cash and Cash Equivalents as of End of Period	$	393.2		$	1.9		$	572.8		$	—		$	967.9

Non-cash Investing Activities
Cash restricted for use — acquisition of Eagle Ottawa	$	(350.0	)	$	—		$	—		$	—		$	(350.0	)

Non-cash Financing Activities
Cash restricted for use — repurchase of senior notes	$	(250.0	)	$	—		$	—		$	—		$	(250.0	)

Basis of Presentation

Certain of the Company’s domestic 100% owned subsidiaries (the "Guarantors") have jointly and severally unconditionally guaranteed, on a senior unsecured basis, the performance and the full and punctual payment when due, whether at stated maturity, by acceleration or otherwise, of the Company’s obligations under its Credit Agreement and the indentures governing the Notes, including the Company’s obligations to pay principal, premium, if any, and interest with respect to the Notes. The Notes consist of $500 million in aggregate principal amount of 4.75% senior unsecured notes due 2023, $325 million in aggregate principal amount of 5.375% senior unsecured notes due 2024 and $650 million in aggregate principal amount of 5.25% senior unsecured notes due 2025.

The Guarantors include Guilford Mills, LLC, Lear Corporation EEDS and Interiors, Lear Mexican Seating Corporation and Lear Operations Corporation. Eagle Ottawa North America, LLC was released as a guarantor in 2016. In lieu of providing separate financial statements for the Guarantors, the Company has included the supplemental guarantor consolidating financial statements above. These financial statements reflect the Guarantors listed above for all periods presented. Management does not believe that separate financial statements of the Guarantors are material to investors. Therefore, separate financial statements and other disclosures concerning the Guarantors are not presented.

The 2015 supplemental guarantor condensed consolidating financial statements have been restated to reflect certain changes to the equity investments of the Guarantors.

Distributions

There are no significant restrictions on the ability of the Guarantors to make distributions to the Company.

Selling, General and Administrative Expenses

Corporate and division selling, general and administrative expenses are allocated to the operating subsidiaries based on various factors, which estimate usage of particular corporate and division functions, and in certain instances, other relevant factors, such as the revenues or the number of employees of the Company’s subsidiaries. During the three months ended July 2, 2016 and June 27, 2015, $34.8 million and $33.1 million, respectively, of selling, general and administrative expenses were allocated from Lear. During the six months ended July 2, 2016 and June 27, 2015, $67.5 million and $63.9 million, respectively, of selling, general and administrative expenses were allocated from Lear.

Long-Term Debt of Lear and the Guarantors

A summary of long-term debt of Lear and the Guarantors on a combined basis is shown below (in millions):



	July 2, 2016			December 31, 2015
Credit agreement	$	479.3		$	488.4
Senior notes	1,459.9			1,458.8
	1,939.2			1,947.2
Less — Current portion	(28.1		)	(21.9		)
Long-term debt	$	1,911.1		$	1,925.3