XML 87 R75.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Condensed Consolidating Financial Statements - Income Statement (Detail) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jul. 02, 2016
Jun. 27, 2015
Jul. 02, 2016
Jun. 27, 2015
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 4,724.8 $ 4,635.1 $ 9,387.7 $ 9,156.5
Cost of sales 4,184.4 4,184.9 8,311.6 8,280.6
Selling, general and administrative expenses 154.3 151.5 303.3 303.2
Intercompany operating (income) expense, net 0.0 0.0 0.0 0.0
Amortization of intangible assets 13.3 13.2 26.5 26.5
Interest expense 20.3 20.5 41.4 44.9
Other (income) expense, net (23.5) 8.7 (15.0) 38.7
Consolidated income before provision for income taxes and equity in net income of affiliates 376.0 256.3 719.9 462.6
Provision for income taxes 101.0 71.9 199.2 134.8
Equity in net income of affiliates (19.5) (8.5) (36.3) (21.8)
Equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Consolidated net income 294.5 192.9 557.0 349.6
Less: Net income attributable to noncontrolling interests 12.1 11.0 26.2 20.4
Net income attributable to Lear 282.4 181.9 530.8 329.2
Consolidated comprehensive income 238.5 222.5 570.7 251.3
Less: Comprehensive income attributable to noncontrolling interests 9.3 11.0 23.6 20.3
Comprehensive income attributable to Lear 229.2 211.5 547.1 231.0
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Net sales (1,345.4) (1,365.0) (2,667.7) (2,655.9)
Cost of sales (1,345.4) (1,365.0) (2,667.7) (2,655.9)
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 (income) 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 478.0 306.3 873.2 520.0
Consolidated net income (478.0) (306.3) (873.2) (520.0)
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear (478.0) (306.3) (873.2) (520.0)
Consolidated comprehensive income (424.7) (335.8) (887.2) (410.9)
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear (424.7) (335.8) (887.2) (410.9)
Lear        
Condensed Financial Statements, Captions [Line Items]        
Net sales 105.0 116.1 210.6 212.9
Cost of sales 164.7 169.9 323.2 318.2
Selling, general and administrative expenses 78.0 61.8 151.7 123.0
Intercompany operating (income) expense, net (103.2) (109.5) (233.1) (257.4)
Amortization of intangible assets 0.8 0.4 1.5 0.8
Interest expense 16.3 17.3 32.5 38.1
Other (income) expense, net 9.3 (0.8) 19.6 13.4
Consolidated income before provision for income taxes and equity in net income of affiliates (60.9) (23.0) (84.8) (23.2)
Provision for income taxes (22.0) (8.6) (31.5) (5.8)
Equity in net income of affiliates (0.6) 1.7 (0.5) 1.4
Equity in net income of subsidiaries (320.7) (198.0) (583.6) (348.0)
Consolidated net income 282.4 181.9 530.8 329.2
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear 282.4 181.9 530.8 329.2
Consolidated comprehensive income 229.2 211.5 547.1 231.0
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear 229.2 211.5 547.1 231.0
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Net sales 2,081.7 2,119.3 4,120.1 4,107.2
Cost of sales 1,825.5 1,912.7 3,623.0 3,724.7
Selling, general and administrative expenses 5.1 24.0 10.2 47.8
Intercompany operating (income) expense, net 73.7 83.7 148.2 154.1
Amortization of intangible assets 5.2 5.2 10.4 10.4
Interest expense 7.0 6.3 13.9 12.2
Other (income) expense, net 0.4 0.8 0.0 (1.3)
Consolidated income before provision for income taxes and equity in net income of affiliates 164.8 86.6 314.4 159.3
Provision for income taxes 56.4 31.5 116.6 63.0
Equity in net income of affiliates (0.5) (0.4) (1.0) (1.1)
Equity in net income of subsidiaries (157.3) (108.3) (289.6) (172.0)
Consolidated net income 266.2 163.8 488.4 269.4
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear 266.2 163.8 488.4 269.4
Consolidated comprehensive income 254.8 166.8 482.9 255.7
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear 254.8 166.8 482.9 255.7
Non- guarantors        
Condensed Financial Statements, Captions [Line Items]        
Net sales 3,883.5 3,764.7 7,724.7 7,492.3
Cost of sales 3,539.6 3,467.3 7,033.1 6,893.6
Selling, general and administrative expenses 71.2 65.7 141.4 132.4
Intercompany operating (income) expense, net 29.5 25.8 84.9 103.3
Amortization of intangible assets 7.3 7.6 14.6 15.3
Interest expense (3.0) (3.1) (5.0) (5.4)
Other (income) expense, net (33.2) 8.7 (34.6) 26.6
Consolidated income before provision for income taxes and equity in net income of affiliates 272.1 192.7 490.3 326.5
Provision for income taxes 66.6 49.0 114.1 77.6
Equity in net income of affiliates (18.4) (9.8) (34.8) (22.1)
Equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Consolidated net income 223.9 153.5 411.0 271.0
Less: Net income attributable to noncontrolling interests 12.1 11.0 26.2 20.4
Net income attributable to Lear 211.8 142.5 384.8 250.6
Consolidated comprehensive income 179.2 180.0 427.9 175.5
Less: Comprehensive income attributable to noncontrolling interests 9.3 11.0 23.6 20.3
Comprehensive income attributable to Lear $ 169.9 $ 169.0 $ 404.3 $ 155.2